[IVORY] QoQ TTM Result on 30-Sep-2022 [#2]

Stock
[IVORY] IVORY PROPERTIES GROUP BERHAD
Announcement Date
30-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
30-Sep-2022 [#2]
Profit Trend
QoQ- -51.58%
YoY- -14.06%
Quarter Report
Latest QR
Upcoming QR
IVORY's Result
IVORY's Financial Summary
View:
Show?
TTM Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue -17,765 -18,175 7,670 29,905 27,980 25,721 -31,778 -32.21%
PBT -120,825 -117,188 -105,547 -95,663 -62,080 -73,174 -102,097 11.91%
Tax -1,342 -1,584 -1,922 -2,381 -2,601 -2,793 -1,287 2.83%
NP -122,167 -118,772 -107,469 -98,044 -64,681 -75,967 -103,384 11.80%
-
NP to SH -122,167 -118,772 -107,469 -98,044 -64,681 -75,967 -103,384 11.80%
-
Tax Rate - - - - - - - -
Total Cost 104,402 100,597 115,139 127,949 92,661 101,688 71,606 28.66%
-
Net Worth 98,015 112,718 151,924 181,329 225,436 233,473 264,643 -48.52%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 98,015 112,718 151,924 181,329 225,436 233,473 264,643 -48.52%
NOSH 490,079 490,079 490,079 490,079 490,079 490,079 490,079 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 0.00% 0.00% -1,401.16% -327.85% -231.17% -295.35% 0.00% -
ROE -124.64% -105.37% -70.74% -54.07% -28.69% -32.54% -39.07% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 0.00 0.00 1.57 6.10 5.71 5.25 0.00 -
EPS -24.93 -24.24 -21.93 -20.01 -13.20 -15.50 -21.10 11.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.23 0.31 0.37 0.46 0.4764 0.54 -48.52%
Adjusted Per Share Value based on latest NOSH - 490,079
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 0.00 0.00 1.57 6.10 5.71 5.25 0.00 -
EPS -24.93 -24.24 -21.93 -20.01 -13.20 -15.50 -21.10 11.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.23 0.3101 0.3701 0.4601 0.4765 0.5401 -48.52%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.085 0.05 0.08 0.065 0.115 0.115 0.12 -
P/RPS 0.00 0.00 5.11 1.07 2.01 2.19 0.00 -
P/EPS -0.34 -0.21 -0.36 -0.32 -0.87 -0.74 -0.57 -29.20%
EY -293.27 -484.70 -274.11 -307.78 -114.77 -134.79 -175.79 40.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.22 0.26 0.18 0.25 0.24 0.22 56.51%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/08/23 31/05/23 27/02/23 30/11/22 30/08/22 31/05/22 24/02/22 -
Price 0.07 0.085 0.075 0.085 0.055 0.115 0.115 -
P/RPS 0.00 0.00 4.79 1.39 0.96 2.19 0.00 -
P/EPS -0.28 -0.35 -0.34 -0.42 -0.42 -0.74 -0.55 -36.32%
EY -356.11 -285.12 -292.39 -235.36 -239.96 -134.79 -183.44 55.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.37 0.24 0.23 0.12 0.24 0.21 40.70%

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