[IVORY] QoQ Quarter Result on 31-Dec-2011 [#4]

Stock
[IVORY] IVORY PROPERTIES GROUP BERHAD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 40.55%
YoY- -47.72%
Quarter Report
Latest QR
Upcoming QR
IVORY's Result
IVORY's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 48,457 47,195 24,102 -5,750 44,668 66,298 27,327 46.34%
PBT 2,260 28,637 3,773 7,364 5,601 11,748 6,356 -49.71%
Tax -327 -1,280 -283 -1,677 -1,544 -2,156 -1,243 -58.84%
NP 1,933 27,357 3,490 5,687 4,057 9,592 5,113 -47.62%
-
NP to SH 1,719 27,384 3,510 5,702 4,057 9,592 5,113 -51.55%
-
Tax Rate 14.47% 4.47% 7.50% 22.77% 27.57% 18.35% 19.56% -
Total Cost 46,524 19,838 20,612 -11,437 40,611 56,706 22,214 63.47%
-
Net Worth 361,430 305,945 219,142 215,525 210,294 206,339 197,082 49.65%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 361,430 305,945 219,142 215,525 210,294 206,339 197,082 49.65%
NOSH 440,769 377,710 185,714 185,798 186,100 185,891 185,927 77.51%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 3.99% 57.97% 14.48% 0.00% 9.08% 14.47% 18.71% -
ROE 0.48% 8.95% 1.60% 2.65% 1.93% 4.65% 2.59% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 10.99 12.50 12.98 0.00 24.00 35.66 14.70 -17.58%
EPS 0.39 7.25 1.89 3.06 2.18 5.16 2.75 -72.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.81 1.18 1.16 1.13 1.11 1.06 -15.69%
Adjusted Per Share Value based on latest NOSH - 185,798
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 9.89 9.63 4.92 0.00 9.11 13.53 5.58 46.30%
EPS 0.35 5.59 0.72 1.16 0.83 1.96 1.04 -51.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7375 0.6243 0.4472 0.4398 0.4291 0.421 0.4021 49.67%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.50 0.52 0.59 0.99 0.83 0.93 1.02 -
P/RPS 4.55 4.16 4.55 0.00 3.46 2.61 6.94 -24.47%
P/EPS 128.21 7.17 31.22 32.26 38.07 18.02 37.09 128.10%
EY 0.78 13.94 3.20 3.10 2.63 5.55 2.70 -56.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.64 0.50 0.85 0.73 0.84 0.96 -26.02%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 25/08/11 27/05/11 -
Price 0.50 0.52 0.51 1.09 1.01 0.94 0.95 -
P/RPS 4.55 4.16 3.93 0.00 4.21 2.64 6.46 -20.78%
P/EPS 128.21 7.17 26.98 35.52 46.33 18.22 34.55 139.11%
EY 0.78 13.94 3.71 2.82 2.16 5.49 2.89 -58.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.64 0.43 0.94 0.89 0.85 0.90 -22.78%

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