[IVORY] YoY Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[IVORY] IVORY PROPERTIES GROUP BERHAD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -73.93%
YoY- -40.23%
Quarter Report
Latest QR
Upcoming QR
IVORY's Result
IVORY's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 189,664 227,048 237,676 213,008 96,408 109,308 216,916 -2.52%
PBT 32,616 37,464 23,804 12,856 15,092 25,424 46,328 -6.46%
Tax -6,840 3,220 -9,700 -4,784 -1,132 -4,972 -12,196 -10.42%
NP 25,776 40,684 14,104 8,072 13,960 20,452 34,132 -5.20%
-
NP to SH 26,368 41,708 14,504 8,392 14,040 20,452 34,132 -4.79%
-
Tax Rate 20.97% -8.59% 40.75% 37.21% 7.50% 19.56% 26.33% -
Total Cost 163,888 186,364 223,572 204,936 82,448 88,856 182,784 -2.05%
-
Net Worth 0 392,591 384,982 366,034 219,142 197,082 121,295 -
Dividend
30/06/15 30/06/14 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 0 392,591 384,982 366,034 219,142 197,082 121,295 -
NOSH 444,945 446,126 447,654 446,382 185,714 185,927 141,041 24.45%
Ratio Analysis
30/06/15 30/06/14 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 13.59% 17.92% 5.93% 3.79% 14.48% 18.71% 15.74% -
ROE 0.00% 10.62% 3.77% 2.29% 6.41% 10.38% 28.14% -
Per Share
30/06/15 30/06/14 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 42.63 50.89 53.09 47.72 51.91 58.79 153.80 -21.67%
EPS 5.92 9.36 3.24 1.88 7.56 11.00 24.20 -23.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.88 0.86 0.82 1.18 1.06 0.86 -
Adjusted Per Share Value based on latest NOSH - 446,382
30/06/15 30/06/14 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 38.71 46.34 48.51 43.47 19.68 22.31 44.27 -2.52%
EPS 5.38 8.51 2.96 1.71 2.87 4.17 6.97 -4.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.8012 0.7857 0.747 0.4472 0.4022 0.2475 -
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 30/06/15 30/06/14 31/03/14 29/03/13 30/03/12 31/03/11 - -
Price 0.40 0.63 0.60 0.545 0.59 1.02 0.00 -
P/RPS 0.94 1.24 1.13 1.14 1.14 1.73 0.00 -
P/EPS 6.75 6.74 18.52 28.99 7.80 9.27 0.00 -
EY 14.82 14.84 5.40 3.45 12.81 10.78 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.72 0.70 0.66 0.50 0.96 0.00 -
Price Multiplier on Announcement Date
30/06/15 30/06/14 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 27/08/15 28/08/14 29/05/14 29/05/13 31/05/12 27/05/11 23/07/10 -
Price 0.335 0.595 0.625 0.765 0.51 0.95 0.00 -
P/RPS 0.79 1.17 1.18 1.60 0.98 1.62 0.00 -
P/EPS 5.65 6.36 19.29 40.69 6.75 8.64 0.00 -
EY 17.69 15.71 5.18 2.46 14.82 11.58 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.68 0.73 0.93 0.43 0.90 0.00 -

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