[IVORY] QoQ TTM Result on 30-Sep-2019 [#2]

Stock
[IVORY] IVORY PROPERTIES GROUP BERHAD
Announcement Date
22-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
30-Sep-2019 [#2]
Profit Trend
QoQ- 111.9%
YoY- 101.88%
Quarter Report
Latest QR
Upcoming QR
IVORY's Result
IVORY's Financial Summary
View:
Show?
TTM Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 41,435 62,522 97,319 141,047 157,052 160,558 119,303 -50.62%
PBT -21,465 -17,848 6,977 4,945 5,984 8,048 -16,668 18.38%
Tax -1,289 -1,526 -3,080 -4,813 -7,268 -7,599 -1,032 15.99%
NP -22,754 -19,374 3,897 132 -1,284 449 -17,700 18.24%
-
NP to SH -22,749 -19,365 3,910 150 -1,261 468 -17,685 18.29%
-
Tax Rate - - 44.15% 97.33% 121.46% 94.42% - -
Total Cost 64,189 81,896 93,422 140,915 158,336 160,109 137,003 -39.70%
-
Net Worth 387,162 392,063 406,766 406,766 406,766 411,666 421,468 -5.50%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - - - 12,251 12,251 -
Div Payout % - - - - - 2,617.95% 0.00% -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 387,162 392,063 406,766 406,766 406,766 411,666 421,468 -5.50%
NOSH 490,079 490,079 490,079 490,079 490,079 490,079 490,079 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin -54.91% -30.99% 4.00% 0.09% -0.82% 0.28% -14.84% -
ROE -5.88% -4.94% 0.96% 0.04% -0.31% 0.11% -4.20% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 8.45 12.76 19.86 28.78 32.05 32.76 24.34 -50.63%
EPS -4.64 -3.95 0.80 0.03 -0.26 0.10 -3.61 18.23%
DPS 0.00 0.00 0.00 0.00 0.00 2.50 2.50 -
NAPS 0.79 0.80 0.83 0.83 0.83 0.84 0.86 -5.50%
Adjusted Per Share Value based on latest NOSH - 490,079
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 8.46 12.76 19.86 28.79 32.05 32.77 24.35 -50.61%
EPS -4.64 -3.95 0.80 0.03 -0.26 0.10 -3.61 18.23%
DPS 0.00 0.00 0.00 0.00 0.00 2.50 2.50 -
NAPS 0.7901 0.8001 0.8301 0.8301 0.8301 0.8401 0.8601 -5.50%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.14 0.12 0.18 0.195 0.205 0.20 0.215 -
P/RPS 1.66 0.94 0.91 0.68 0.64 0.61 0.88 52.72%
P/EPS -3.02 -3.04 22.56 637.10 -79.67 209.44 -5.96 -36.46%
EY -33.16 -32.93 4.43 0.16 -1.26 0.48 -16.78 57.54%
DY 0.00 0.00 0.00 0.00 0.00 12.50 11.63 -
P/NAPS 0.18 0.15 0.22 0.23 0.25 0.24 0.25 -19.68%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 28/08/20 30/06/20 28/02/20 22/11/19 30/08/19 31/05/19 22/02/19 -
Price 0.14 0.14 0.155 0.19 0.195 0.18 0.225 -
P/RPS 1.66 1.10 0.78 0.66 0.61 0.55 0.92 48.26%
P/EPS -3.02 -3.54 19.43 620.77 -75.79 188.49 -6.24 -38.38%
EY -33.16 -28.22 5.15 0.16 -1.32 0.53 -16.04 62.35%
DY 0.00 0.00 0.00 0.00 0.00 13.89 11.11 -
P/NAPS 0.18 0.18 0.19 0.23 0.23 0.21 0.26 -21.75%

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