[IVORY] YoY Cumulative 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- -93.48%
YoY- -40.23%
Quarter Report
Latest QR
Upcoming QR
IVORY's Result
IVORY's Financial Summary
View:
Show?
Cumulative Result
30/06/15 30/06/14 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 47,416 56,762 59,419 53,252 24,102 27,327 54,229 -2.52%
PBT 8,154 9,366 5,951 3,214 3,773 6,356 11,582 -6.46%
Tax -1,710 805 -2,425 -1,196 -283 -1,243 -3,049 -10.42%
NP 6,444 10,171 3,526 2,018 3,490 5,113 8,533 -5.20%
-
NP to SH 6,592 10,427 3,626 2,098 3,510 5,113 8,533 -4.79%
-
Tax Rate 20.97% -8.59% 40.75% 37.21% 7.50% 19.56% 26.33% -
Total Cost 40,972 46,591 55,893 51,234 20,612 22,214 45,696 -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% 2.66% 0.94% 0.57% 1.60% 2.59% 7.03% -
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 10.66 12.72 13.27 11.93 12.98 14.70 38.45 -21.67%
EPS 1.48 2.34 0.81 0.47 1.89 2.75 6.05 -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 9.68 11.58 12.12 10.87 4.92 5.58 11.07 -2.52%
EPS 1.35 2.13 0.74 0.43 0.72 1.04 1.74 -4.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.8011 0.7856 0.7469 0.4472 0.4021 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 3.75 4.95 4.52 4.57 4.55 6.94 0.00 -
P/EPS 27.00 26.96 74.07 115.96 31.22 37.09 0.00 -
EY 3.70 3.71 1.35 0.86 3.20 2.70 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 3.14 4.68 4.71 6.41 3.93 6.46 0.00 -
P/EPS 22.61 25.46 77.16 162.77 26.98 34.55 0.00 -
EY 4.42 3.93 1.30 0.61 3.71 2.89 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