[IVORY] QoQ Quarter Result on 31-Dec-2014 [#3]

Stock
[IVORY] IVORY PROPERTIES GROUP BERHAD
Announcement Date
24-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Dec-2014 [#3]
Profit Trend
QoQ- 28.01%
YoY- -94.64%
Quarter Report
Latest QR
Upcoming QR
IVORY's Result
IVORY's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 102,429 47,416 46,108 56,908 50,988 56,762 59,419 43.72%
PBT 2,571 8,154 5,770 295 2,012 9,366 5,951 -42.82%
Tax -1,726 -1,710 2,203 68 -1,870 805 -2,425 -20.26%
NP 845 6,444 7,973 363 142 10,171 3,526 -61.38%
-
NP to SH 845 6,592 8,589 489 382 10,427 3,626 -62.09%
-
Tax Rate 67.13% 20.97% -38.18% -23.05% 92.94% -8.59% 40.75% -
Total Cost 101,584 40,972 38,135 56,545 50,846 46,591 55,893 48.87%
-
Net Worth 409,157 0 401,369 391,199 373,511 392,126 384,982 4.13%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 409,157 0 401,369 391,199 373,511 392,126 384,982 4.13%
NOSH 444,736 444,945 445,965 444,545 424,444 445,598 447,654 -0.43%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 0.82% 13.59% 17.29% 0.64% 0.28% 17.92% 5.93% -
ROE 0.21% 0.00% 2.14% 0.13% 0.10% 2.66% 0.94% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 23.03 10.66 10.34 12.80 12.01 12.74 13.27 44.36%
EPS 0.19 1.48 1.93 0.11 0.09 2.34 0.81 -61.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 0.00 0.90 0.88 0.88 0.88 0.86 4.59%
Adjusted Per Share Value based on latest NOSH - 444,545
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 20.90 9.68 9.41 11.61 10.40 11.58 12.12 43.75%
EPS 0.17 1.35 1.75 0.10 0.08 2.13 0.74 -62.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8349 0.00 0.819 0.7982 0.7621 0.8001 0.7856 4.13%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.365 0.40 0.40 0.42 0.59 0.63 0.60 -
P/RPS 1.58 3.75 3.87 3.28 4.91 4.95 4.52 -50.34%
P/EPS 192.11 27.00 20.77 381.82 655.56 26.92 74.07 88.66%
EY 0.52 3.70 4.81 0.26 0.15 3.71 1.35 -47.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.00 0.44 0.48 0.67 0.72 0.70 -31.11%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 27/11/15 27/08/15 29/05/15 24/02/15 21/11/14 28/08/14 29/05/14 -
Price 0.395 0.335 0.425 0.425 0.505 0.595 0.625 -
P/RPS 1.72 3.14 4.11 3.32 4.20 4.67 4.71 -48.87%
P/EPS 207.89 22.61 22.07 386.36 561.11 25.43 77.16 93.50%
EY 0.48 4.42 4.53 0.26 0.18 3.93 1.30 -48.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.00 0.47 0.48 0.57 0.68 0.73 -29.70%

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