[IVORY] YoY Annualized Quarter Result on 30-Jun-2015 [#1]

Stock
[IVORY] IVORY PROPERTIES GROUP BERHAD
Announcement Date
27-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Jun-2015 [#1]
Profit Trend
QoQ- 32.59%
YoY- -36.78%
Quarter Report
Latest QR
Upcoming QR
IVORY's Result
IVORY's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 31/03/14 30/06/14 31/03/13 CAGR
Revenue 107,984 516,344 246,584 189,664 237,676 227,048 213,008 -12.13%
PBT -7,824 54,604 29,056 32,616 23,804 37,464 12,856 -
Tax -3,252 -19,512 -6,228 -6,840 -9,700 3,220 -4,784 -7.08%
NP -11,076 35,092 22,828 25,776 14,104 40,684 8,072 -
-
NP to SH -11,076 35,092 22,828 26,368 14,504 41,708 8,392 -
-
Tax Rate - 35.73% 21.43% 20.97% 40.75% -8.59% 37.21% -
Total Cost 119,060 481,252 223,756 163,888 223,572 186,364 204,936 -9.82%
-
Net Worth 441,071 450,873 419,107 0 384,982 392,591 366,034 3.61%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 31/03/14 30/06/14 31/03/13 CAGR
Div 49,007 - - - - - - -
Div Payout % 0.00% - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 31/03/14 30/06/14 31/03/13 CAGR
Net Worth 441,071 450,873 419,107 0 384,982 392,591 366,034 3.61%
NOSH 490,079 490,079 445,859 444,945 447,654 446,126 446,382 1.79%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 31/03/14 30/06/14 31/03/13 CAGR
NP Margin -10.26% 6.80% 9.26% 13.59% 5.93% 17.92% 3.79% -
ROE -2.51% 7.78% 5.45% 0.00% 3.77% 10.62% 2.29% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 31/03/14 30/06/14 31/03/13 CAGR
RPS 22.03 105.36 55.31 42.63 53.09 50.89 47.72 -13.68%
EPS -2.28 7.16 5.12 5.92 3.24 9.36 1.88 -
DPS 10.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.92 0.94 0.00 0.86 0.88 0.82 1.78%
Adjusted Per Share Value based on latest NOSH - 444,945
30/06/18 30/06/17 30/06/16 30/06/15 31/03/14 30/06/14 31/03/13 CAGR
RPS 22.04 105.38 50.32 38.71 48.51 46.34 43.47 -12.13%
EPS -2.26 7.16 4.66 5.38 2.96 8.51 1.71 -
DPS 10.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9001 0.9201 0.8553 0.00 0.7857 0.8012 0.747 3.61%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 31/03/14 30/06/14 31/03/13 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 31/03/14 30/06/14 29/03/13 -
Price 0.275 0.415 0.41 0.40 0.60 0.63 0.545 -
P/RPS 1.25 0.39 0.74 0.94 1.13 1.24 1.14 1.76%
P/EPS -12.17 5.80 8.01 6.75 18.52 6.74 28.99 -
EY -8.22 17.25 12.49 14.82 5.40 14.84 3.45 -
DY 36.36 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.45 0.44 0.00 0.70 0.72 0.66 -13.40%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 31/03/14 30/06/14 31/03/13 CAGR
Date 29/08/18 28/08/17 29/08/16 27/08/15 29/05/14 28/08/14 29/05/13 -
Price 0.265 0.375 0.405 0.335 0.625 0.595 0.765 -
P/RPS 1.20 0.36 0.73 0.79 1.18 1.17 1.60 -5.33%
P/EPS -11.73 5.24 7.91 5.65 19.29 6.36 40.69 -
EY -8.53 19.09 12.64 17.69 5.18 15.71 2.46 -
DY 37.74 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.41 0.43 0.00 0.73 0.68 0.93 -19.89%

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