[IVORY] QoQ Quarter Result on 31-Mar-2014 [#1]

Stock
[IVORY] IVORY PROPERTIES GROUP BERHAD
Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -60.24%
YoY- 72.83%
Quarter Report
Latest QR
Upcoming QR
IVORY's Result
IVORY's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 56,908 50,988 56,762 59,419 90,648 75,293 97,264 -29.97%
PBT 295 2,012 9,366 5,951 14,452 2,951 3,903 -82.03%
Tax 68 -1,870 805 -2,425 -5,507 -1,412 -1,715 -
NP 363 142 10,171 3,526 8,945 1,539 2,188 -69.70%
-
NP to SH 489 382 10,427 3,626 9,119 1,686 2,328 -64.56%
-
Tax Rate -23.05% 92.94% -8.59% 40.75% 38.11% 47.85% 43.94% -
Total Cost 56,545 50,846 46,591 55,893 81,703 73,754 95,076 -29.21%
-
Net Worth 391,199 373,511 392,126 384,982 379,651 368,257 371,584 3.47%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 391,199 373,511 392,126 384,982 379,651 368,257 371,584 3.47%
NOSH 444,545 424,444 445,598 447,654 446,648 443,684 447,692 -0.46%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 0.64% 0.28% 17.92% 5.93% 9.87% 2.04% 2.25% -
ROE 0.13% 0.10% 2.66% 0.94% 2.40% 0.46% 0.63% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 12.80 12.01 12.74 13.27 20.30 16.97 21.73 -29.66%
EPS 0.11 0.09 2.34 0.81 2.05 0.38 0.52 -64.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.88 0.88 0.86 0.85 0.83 0.83 3.96%
Adjusted Per Share Value based on latest NOSH - 447,654
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 11.61 10.40 11.58 12.12 18.50 15.36 19.85 -29.99%
EPS 0.10 0.08 2.13 0.74 1.86 0.34 0.48 -64.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7982 0.7621 0.8001 0.7856 0.7747 0.7514 0.7582 3.47%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.42 0.59 0.63 0.60 0.59 0.59 0.655 -
P/RPS 3.28 4.91 4.95 4.52 2.91 3.48 3.01 5.87%
P/EPS 381.82 655.56 26.92 74.07 28.90 155.26 125.96 109.02%
EY 0.26 0.15 3.71 1.35 3.46 0.64 0.79 -52.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.67 0.72 0.70 0.69 0.71 0.79 -28.19%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 24/02/15 21/11/14 28/08/14 29/05/14 27/02/14 28/11/13 29/08/13 -
Price 0.425 0.505 0.595 0.625 0.63 0.60 0.575 -
P/RPS 3.32 4.20 4.67 4.71 3.10 3.54 2.65 16.16%
P/EPS 386.36 561.11 25.43 77.16 30.86 157.89 110.58 129.73%
EY 0.26 0.18 3.93 1.30 3.24 0.63 0.90 -56.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.57 0.68 0.73 0.74 0.72 0.69 -21.43%

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