[IVORY] YoY Quarter Result on 30-Sep-2013 [#2]

Stock
[IVORY] IVORY PROPERTIES GROUP BERHAD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- -27.58%
YoY- -1.92%
Quarter Report
Latest QR
Upcoming QR
IVORY's Result
IVORY's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 83,669 102,429 50,988 75,293 47,195 66,298 25,897 20.61%
PBT 4,769 2,571 2,012 2,951 28,637 11,748 11,977 -13.68%
Tax -1,612 -1,726 -1,870 -1,412 -1,280 -2,156 -3,542 -11.82%
NP 3,157 845 142 1,539 27,357 9,592 8,435 -14.53%
-
NP to SH 3,158 845 382 1,686 27,384 9,592 8,435 -14.52%
-
Tax Rate 33.80% 67.13% 92.94% 47.85% 4.47% 18.35% 29.57% -
Total Cost 80,512 101,584 50,846 73,754 19,838 56,706 17,462 27.66%
-
Net Worth 445,972 409,157 373,511 368,257 305,945 206,339 129,769 21.80%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 445,972 409,157 373,511 368,257 305,945 206,339 129,769 21.80%
NOSH 490,079 444,736 424,444 443,684 377,710 185,891 141,053 22.02%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 3.77% 0.82% 0.28% 2.04% 57.97% 14.47% 32.57% -
ROE 0.71% 0.21% 0.10% 0.46% 8.95% 4.65% 6.50% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 17.07 23.03 12.01 16.97 12.50 35.66 18.36 -1.15%
EPS 0.64 0.19 0.09 0.38 7.25 5.16 5.98 -30.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.92 0.88 0.83 0.81 1.11 0.92 -0.17%
Adjusted Per Share Value based on latest NOSH - 443,684
30/09/16 30/09/15 30/09/14 30/09/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 17.08 20.90 10.41 15.37 9.63 13.53 5.29 20.59%
EPS 0.64 0.17 0.08 0.34 5.59 1.96 1.72 -14.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9101 0.835 0.7623 0.7515 0.6244 0.4211 0.2648 21.81%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 29/06/12 30/06/11 - -
Price 0.40 0.365 0.59 0.59 0.52 0.93 0.00 -
P/RPS 2.34 1.58 4.91 3.48 4.16 2.61 0.00 -
P/EPS 62.07 192.11 655.56 155.26 7.17 18.02 0.00 -
EY 1.61 0.52 0.15 0.64 13.94 5.55 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.40 0.67 0.71 0.64 0.84 0.00 -
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/06/12 30/06/11 30/06/10 CAGR
Date 28/11/16 27/11/15 21/11/14 28/11/13 30/08/12 25/08/11 23/07/10 -
Price 0.465 0.395 0.505 0.60 0.52 0.94 0.00 -
P/RPS 2.72 1.72 4.20 3.54 4.16 2.64 0.00 -
P/EPS 72.16 207.89 561.11 157.89 7.17 18.22 0.00 -
EY 1.39 0.48 0.18 0.63 13.94 5.49 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.43 0.57 0.72 0.64 0.85 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