[IVORY] QoQ TTM Result on 31-Dec-2020 [#3]

Stock
[IVORY] IVORY PROPERTIES GROUP BERHAD
Announcement Date
23-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Dec-2020 [#3]
Profit Trend
QoQ- -9.68%
YoY- -764.73%
Quarter Report
Latest QR
Upcoming QR
IVORY's Result
IVORY's Financial Summary
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue -22,853 -2,418 -2,883 63,820 50,383 41,435 62,522 -
PBT -84,084 -71,639 -65,100 -19,296 -17,780 -21,465 -17,848 180.76%
Tax -1,878 -5,353 -5,406 -6,696 -5,919 -1,289 -1,526 14.82%
NP -85,962 -76,992 -70,506 -25,992 -23,699 -22,754 -19,374 169.77%
-
NP to SH -85,962 -76,992 -70,506 -25,991 -23,698 -22,749 -19,365 169.85%
-
Tax Rate - - - - - - - -
Total Cost 63,109 74,574 67,623 89,812 74,082 64,189 81,896 -15.93%
-
Net Worth 284,246 294,047 323,452 382,262 382,262 387,162 392,063 -19.28%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 284,246 294,047 323,452 382,262 382,262 387,162 392,063 -19.28%
NOSH 490,079 490,079 490,079 490,079 490,079 490,079 490,079 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 0.00% 0.00% 0.00% -40.73% -47.04% -54.91% -30.99% -
ROE -30.24% -26.18% -21.80% -6.80% -6.20% -5.88% -4.94% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 0.00 0.00 0.00 13.02 10.28 8.45 12.76 -
EPS -17.54 -15.71 -14.39 -5.30 -4.84 -4.64 -3.95 169.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.58 0.60 0.66 0.78 0.78 0.79 0.80 -19.28%
Adjusted Per Share Value based on latest NOSH - 490,079
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 0.00 0.00 0.00 13.02 10.28 8.46 12.76 -
EPS -17.54 -15.71 -14.39 -5.30 -4.84 -4.64 -3.95 169.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5801 0.6001 0.6601 0.7801 0.7801 0.7901 0.8001 -19.27%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.135 0.145 0.18 0.195 0.135 0.14 0.12 -
P/RPS 0.00 0.00 0.00 1.50 1.31 1.66 0.94 -
P/EPS -0.77 -0.92 -1.25 -3.68 -2.79 -3.02 -3.04 -59.93%
EY -129.93 -108.35 -79.93 -27.20 -35.82 -33.16 -32.93 149.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.24 0.27 0.25 0.17 0.18 0.15 32.93%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 25/11/21 17/09/21 30/06/21 23/02/21 26/11/20 28/08/20 30/06/20 -
Price 0.13 0.135 0.145 0.165 0.135 0.14 0.14 -
P/RPS 0.00 0.00 0.00 1.27 1.31 1.66 1.10 -
P/EPS -0.74 -0.86 -1.01 -3.11 -2.79 -3.02 -3.54 -64.74%
EY -134.93 -116.37 -99.22 -32.14 -35.82 -33.16 -28.22 183.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.23 0.22 0.21 0.17 0.18 0.18 14.30%

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