[IVORY] YoY Annualized Quarter Result on 30-Jun-2017 [#1]

Stock
[IVORY] IVORY PROPERTIES GROUP BERHAD
Announcement Date
28-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Jun-2017 [#1]
Profit Trend
QoQ- 283.14%
YoY- 53.72%
Quarter Report
Latest QR
Upcoming QR
IVORY's Result
IVORY's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/03/14 CAGR
Revenue 9,612 93,960 107,984 516,344 246,584 189,664 237,676 -40.12%
PBT -30,548 -16,080 -7,824 54,604 29,056 32,616 23,804 -
Tax -980 -1,928 -3,252 -19,512 -6,228 -6,840 -9,700 -30.68%
NP -31,528 -18,008 -11,076 35,092 22,828 25,776 14,104 -
-
NP to SH -31,528 -17,992 -11,076 35,092 22,828 26,368 14,504 -
-
Tax Rate - - - 35.73% 21.43% 20.97% 40.75% -
Total Cost 41,140 111,968 119,060 481,252 223,756 163,888 223,572 -23.71%
-
Net Worth 387,162 406,766 441,071 450,873 419,107 0 384,982 0.09%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/03/14 CAGR
Div - - 49,007 - - - - -
Div Payout % - - 0.00% - - - - -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/03/14 CAGR
Net Worth 387,162 406,766 441,071 450,873 419,107 0 384,982 0.09%
NOSH 490,079 490,079 490,079 490,079 445,859 444,945 447,654 1.45%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/03/14 CAGR
NP Margin -328.01% -19.17% -10.26% 6.80% 9.26% 13.59% 5.93% -
ROE -8.14% -4.42% -2.51% 7.78% 5.45% 0.00% 3.77% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/03/14 CAGR
RPS 1.96 19.17 22.03 105.36 55.31 42.63 53.09 -40.98%
EPS -6.44 -3.68 -2.28 7.16 5.12 5.92 3.24 -
DPS 0.00 0.00 10.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.83 0.90 0.92 0.94 0.00 0.86 -1.34%
Adjusted Per Share Value based on latest NOSH - 490,079
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/03/14 CAGR
RPS 1.96 19.18 22.04 105.38 50.32 38.71 48.51 -40.13%
EPS -6.43 -3.67 -2.26 7.16 4.66 5.38 2.96 -
DPS 0.00 0.00 10.00 0.00 0.00 0.00 0.00 -
NAPS 0.7901 0.8301 0.9001 0.9201 0.8553 0.00 0.7857 0.08%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/03/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 31/03/14 -
Price 0.14 0.205 0.275 0.415 0.41 0.40 0.60 -
P/RPS 7.14 1.07 1.25 0.39 0.74 0.94 1.13 34.27%
P/EPS -2.18 -5.58 -12.17 5.80 8.01 6.75 18.52 -
EY -45.95 -17.91 -8.22 17.25 12.49 14.82 5.40 -
DY 0.00 0.00 36.36 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.25 0.31 0.45 0.44 0.00 0.70 -19.51%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/03/14 CAGR
Date 28/08/20 30/08/19 29/08/18 28/08/17 29/08/16 27/08/15 29/05/14 -
Price 0.14 0.195 0.265 0.375 0.405 0.335 0.625 -
P/RPS 7.14 1.02 1.20 0.36 0.73 0.79 1.18 33.35%
P/EPS -2.18 -5.31 -11.73 5.24 7.91 5.65 19.29 -
EY -45.95 -18.83 -8.53 19.09 12.64 17.69 5.18 -
DY 0.00 0.00 37.74 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.23 0.29 0.41 0.43 0.00 0.73 -20.05%

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