[IVORY] QoQ Quarter Result on 31-Dec-2012 [#4]

Stock
[IVORY] IVORY PROPERTIES GROUP BERHAD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -124.84%
YoY- -107.49%
Quarter Report
Latest QR
Upcoming QR
IVORY's Result
IVORY's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 75,293 97,264 53,252 92,019 48,457 47,195 24,102 113.55%
PBT 2,951 3,903 3,214 706 2,260 28,637 3,773 -15.09%
Tax -1,412 -1,715 -1,196 -1,010 -327 -1,280 -283 191.70%
NP 1,539 2,188 2,018 -304 1,933 27,357 3,490 -42.03%
-
NP to SH 1,686 2,328 2,098 -427 1,719 27,384 3,510 -38.63%
-
Tax Rate 47.85% 43.94% 37.21% 143.06% 14.47% 4.47% 7.50% -
Total Cost 73,754 95,076 51,234 92,323 46,524 19,838 20,612 133.76%
-
Net Worth 368,257 371,584 366,034 350,139 361,430 305,945 219,142 41.30%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 368,257 371,584 366,034 350,139 361,430 305,945 219,142 41.30%
NOSH 443,684 447,692 446,382 426,999 440,769 377,710 185,714 78.61%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 2.04% 2.25% 3.79% -0.33% 3.99% 57.97% 14.48% -
ROE 0.46% 0.63% 0.57% -0.12% 0.48% 8.95% 1.60% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 16.97 21.73 11.93 21.55 10.99 12.50 12.98 19.54%
EPS 0.38 0.52 0.47 -0.10 0.39 7.25 1.89 -65.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.83 0.82 0.82 0.82 0.81 1.18 -20.89%
Adjusted Per Share Value based on latest NOSH - 426,999
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 15.36 19.85 10.87 18.78 9.89 9.63 4.92 113.46%
EPS 0.34 0.48 0.43 -0.09 0.35 5.59 0.72 -39.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7514 0.7582 0.7469 0.7145 0.7375 0.6243 0.4472 41.28%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.59 0.655 0.545 0.49 0.50 0.52 0.59 -
P/RPS 3.48 3.01 4.57 2.27 4.55 4.16 4.55 -16.35%
P/EPS 155.26 125.96 115.96 -490.00 128.21 7.17 31.22 191.06%
EY 0.64 0.79 0.86 -0.20 0.78 13.94 3.20 -65.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.79 0.66 0.60 0.61 0.64 0.50 26.30%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/11/13 29/08/13 29/05/13 27/02/13 30/11/12 30/08/12 31/05/12 -
Price 0.60 0.575 0.765 0.50 0.50 0.52 0.51 -
P/RPS 3.54 2.65 6.41 2.32 4.55 4.16 3.93 -6.72%
P/EPS 157.89 110.58 162.77 -500.00 128.21 7.17 26.98 224.39%
EY 0.63 0.90 0.61 -0.20 0.78 13.94 3.71 -69.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.69 0.93 0.61 0.61 0.64 0.43 40.96%

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