[IVORY] QoQ TTM Result on 31-Mar-2020 [#4]

Stock
[IVORY] IVORY PROPERTIES GROUP BERHAD
Announcement Date
30-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Mar-2020 [#4]
Profit Trend
QoQ- -595.27%
YoY- -4237.82%
Quarter Report
Latest QR
Upcoming QR
IVORY's Result
IVORY's Financial Summary
View:
Show?
TTM Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 63,820 50,383 41,435 62,522 97,319 141,047 157,052 -44.98%
PBT -19,296 -17,780 -21,465 -17,848 6,977 4,945 5,984 -
Tax -6,696 -5,919 -1,289 -1,526 -3,080 -4,813 -7,268 -5.29%
NP -25,992 -23,699 -22,754 -19,374 3,897 132 -1,284 636.02%
-
NP to SH -25,991 -23,698 -22,749 -19,365 3,910 150 -1,261 644.88%
-
Tax Rate - - - - 44.15% 97.33% 121.46% -
Total Cost 89,812 74,082 64,189 81,896 93,422 140,915 158,336 -31.35%
-
Net Worth 382,262 382,262 387,162 392,063 406,766 406,766 406,766 -4.03%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 382,262 382,262 387,162 392,063 406,766 406,766 406,766 -4.03%
NOSH 490,079 490,079 490,079 490,079 490,079 490,079 490,079 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin -40.73% -47.04% -54.91% -30.99% 4.00% 0.09% -0.82% -
ROE -6.80% -6.20% -5.88% -4.94% 0.96% 0.04% -0.31% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 13.02 10.28 8.45 12.76 19.86 28.78 32.05 -44.99%
EPS -5.30 -4.84 -4.64 -3.95 0.80 0.03 -0.26 639.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.78 0.79 0.80 0.83 0.83 0.83 -4.03%
Adjusted Per Share Value based on latest NOSH - 490,079
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 13.02 10.28 8.46 12.76 19.86 28.79 32.05 -44.99%
EPS -5.30 -4.84 -4.64 -3.95 0.80 0.03 -0.26 639.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7801 0.7801 0.7901 0.8001 0.8301 0.8301 0.8301 -4.03%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.195 0.135 0.14 0.12 0.18 0.195 0.205 -
P/RPS 1.50 1.31 1.66 0.94 0.91 0.68 0.64 75.98%
P/EPS -3.68 -2.79 -3.02 -3.04 22.56 637.10 -79.67 -87.00%
EY -27.20 -35.82 -33.16 -32.93 4.43 0.16 -1.26 668.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.17 0.18 0.15 0.22 0.23 0.25 0.00%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 23/02/21 26/11/20 28/08/20 30/06/20 28/02/20 22/11/19 30/08/19 -
Price 0.165 0.135 0.14 0.14 0.155 0.19 0.195 -
P/RPS 1.27 1.31 1.66 1.10 0.78 0.66 0.61 62.68%
P/EPS -3.11 -2.79 -3.02 -3.54 19.43 620.77 -75.79 -87.98%
EY -32.14 -35.82 -33.16 -28.22 5.15 0.16 -1.32 731.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.17 0.18 0.18 0.19 0.23 0.23 -5.85%

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