[IVORY] QoQ Quarter Result on 31-Dec-2016 [#3]

Stock
[IVORY] IVORY PROPERTIES GROUP BERHAD
Announcement Date
21-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Dec-2016 [#3]
Profit Trend
QoQ- 43.64%
YoY- 218.76%
Quarter Report
Latest QR
Upcoming QR
IVORY's Result
IVORY's Financial Summary
View:
Show?
Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 56,051 129,086 127,325 100,211 83,669 61,646 115,882 -38.35%
PBT 3,015 13,651 -6,661 7,032 4,769 7,264 2,508 13.04%
Tax -688 -4,878 2,418 -2,497 -1,612 -1,557 -2,331 -55.63%
NP 2,327 8,773 -4,243 4,535 3,157 5,707 177 456.16%
-
NP to SH 2,328 8,773 -4,242 4,536 3,158 5,707 177 456.32%
-
Tax Rate 22.82% 35.73% - 35.51% 33.80% 21.43% 92.94% -
Total Cost 53,724 120,313 131,568 95,676 80,512 55,939 115,705 -40.00%
-
Net Worth 455,774 450,873 445,972 450,873 445,972 419,107 415,669 6.32%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 455,774 450,873 445,972 450,873 445,972 419,107 415,669 6.32%
NOSH 490,079 490,079 490,079 490,079 490,079 445,859 446,956 6.32%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 4.15% 6.80% -3.33% 4.53% 3.77% 9.26% 0.15% -
ROE 0.51% 1.95% -0.95% 1.01% 0.71% 1.36% 0.04% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 11.44 26.34 25.98 20.45 17.07 13.83 25.93 -42.01%
EPS 0.48 1.79 -0.87 0.93 0.64 1.28 0.04 423.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.93 0.92 0.91 0.92 0.91 0.94 0.93 0.00%
Adjusted Per Share Value based on latest NOSH - 490,079
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 11.44 26.34 25.98 20.45 17.07 12.58 23.65 -38.35%
EPS 0.48 1.79 -0.87 0.93 0.64 1.16 0.04 423.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.93 0.92 0.91 0.92 0.91 0.8552 0.8482 6.32%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.385 0.415 0.57 0.435 0.40 0.41 0.36 -
P/RPS 3.37 1.58 2.19 2.13 2.34 2.97 1.39 80.37%
P/EPS 81.05 23.18 -65.85 47.00 62.07 32.03 909.06 -80.01%
EY 1.23 4.31 -1.52 2.13 1.61 3.12 0.11 399.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.45 0.63 0.47 0.44 0.44 0.39 3.38%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 22/11/17 28/08/17 30/05/17 21/02/17 28/11/16 29/08/16 31/05/16 -
Price 0.35 0.375 0.43 0.475 0.465 0.405 0.46 -
P/RPS 3.06 1.42 1.66 2.32 2.72 2.93 1.77 43.99%
P/EPS 73.68 20.95 -49.68 51.32 72.16 31.64 1,161.58 -84.06%
EY 1.36 4.77 -2.01 1.95 1.39 3.16 0.09 510.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.41 0.47 0.52 0.51 0.43 0.49 -15.57%

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