[IVORY] QoQ Quarter Result on 30-Sep-2014 [#2]

Stock
[IVORY] IVORY PROPERTIES GROUP BERHAD
Announcement Date
21-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Sep-2014 [#2]
Profit Trend
QoQ- -96.34%
YoY- -77.34%
Quarter Report
Latest QR
Upcoming QR
IVORY's Result
IVORY's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 47,416 46,108 56,908 50,988 56,762 59,419 90,648 -35.15%
PBT 8,154 5,770 295 2,012 9,366 5,951 14,452 -31.79%
Tax -1,710 2,203 68 -1,870 805 -2,425 -5,507 -54.24%
NP 6,444 7,973 363 142 10,171 3,526 8,945 -19.68%
-
NP to SH 6,592 8,589 489 382 10,427 3,626 9,119 -19.50%
-
Tax Rate 20.97% -38.18% -23.05% 92.94% -8.59% 40.75% 38.11% -
Total Cost 40,972 38,135 56,545 50,846 46,591 55,893 81,703 -36.95%
-
Net Worth 0 401,369 391,199 373,511 392,126 384,982 379,651 -
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 0 401,369 391,199 373,511 392,126 384,982 379,651 -
NOSH 444,945 445,965 444,545 424,444 445,598 447,654 446,648 -0.25%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 13.59% 17.29% 0.64% 0.28% 17.92% 5.93% 9.87% -
ROE 0.00% 2.14% 0.13% 0.10% 2.66% 0.94% 2.40% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 10.66 10.34 12.80 12.01 12.74 13.27 20.30 -34.98%
EPS 1.48 1.93 0.11 0.09 2.34 0.81 2.05 -19.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.90 0.88 0.88 0.88 0.86 0.85 -
Adjusted Per Share Value based on latest NOSH - 424,444
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 9.68 9.41 11.61 10.40 11.58 12.12 18.50 -35.14%
EPS 1.35 1.75 0.10 0.08 2.13 0.74 1.86 -19.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.819 0.7982 0.7621 0.8001 0.7856 0.7747 -
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.40 0.40 0.42 0.59 0.63 0.60 0.59 -
P/RPS 3.75 3.87 3.28 4.91 4.95 4.52 2.91 18.47%
P/EPS 27.00 20.77 381.82 655.56 26.92 74.07 28.90 -4.44%
EY 3.70 4.81 0.26 0.15 3.71 1.35 3.46 4.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.44 0.48 0.67 0.72 0.70 0.69 -
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 29/05/15 24/02/15 21/11/14 28/08/14 29/05/14 27/02/14 -
Price 0.335 0.425 0.425 0.505 0.595 0.625 0.63 -
P/RPS 3.14 4.11 3.32 4.20 4.67 4.71 3.10 0.86%
P/EPS 22.61 22.07 386.36 561.11 25.43 77.16 30.86 -18.77%
EY 4.42 4.53 0.26 0.18 3.93 1.30 3.24 23.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.47 0.48 0.57 0.68 0.73 0.74 -

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment