[IVORY] YoY Quarter Result on 30-Sep-2014 [#2]

Stock
[IVORY] IVORY PROPERTIES GROUP BERHAD
Announcement Date
21-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Sep-2014 [#2]
Profit Trend
QoQ- -96.34%
YoY- -77.34%
Quarter Report
Latest QR
Upcoming QR
IVORY's Result
IVORY's Financial Summary
View:
Show?
Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/06/13 30/09/13 30/06/12 CAGR
Revenue 56,051 83,669 102,429 50,988 97,264 75,293 47,195 3.32%
PBT 3,015 4,769 2,571 2,012 3,903 2,951 28,637 -34.84%
Tax -688 -1,612 -1,726 -1,870 -1,715 -1,412 -1,280 -11.14%
NP 2,327 3,157 845 142 2,188 1,539 27,357 -37.43%
-
NP to SH 2,328 3,158 845 382 2,328 1,686 27,384 -37.44%
-
Tax Rate 22.82% 33.80% 67.13% 92.94% 43.94% 47.85% 4.47% -
Total Cost 53,724 80,512 101,584 50,846 95,076 73,754 19,838 20.87%
-
Net Worth 455,774 445,972 409,157 373,511 371,584 368,257 305,945 7.88%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/06/13 30/09/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/06/13 30/09/13 30/06/12 CAGR
Net Worth 455,774 445,972 409,157 373,511 371,584 368,257 305,945 7.88%
NOSH 490,079 490,079 444,736 424,444 447,692 443,684 377,710 5.08%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/06/13 30/09/13 30/06/12 CAGR
NP Margin 4.15% 3.77% 0.82% 0.28% 2.25% 2.04% 57.97% -
ROE 0.51% 0.71% 0.21% 0.10% 0.63% 0.46% 8.95% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/06/13 30/09/13 30/06/12 CAGR
RPS 11.44 17.07 23.03 12.01 21.73 16.97 12.50 -1.67%
EPS 0.48 0.64 0.19 0.09 0.52 0.38 7.25 -40.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.93 0.91 0.92 0.88 0.83 0.83 0.81 2.66%
Adjusted Per Share Value based on latest NOSH - 424,444
30/09/17 30/09/16 30/09/15 30/09/14 30/06/13 30/09/13 30/06/12 CAGR
RPS 11.44 17.07 20.90 10.40 19.85 15.36 9.63 3.33%
EPS 0.48 0.64 0.17 0.08 0.48 0.34 5.59 -37.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.93 0.91 0.8349 0.7621 0.7582 0.7514 0.6243 7.87%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/06/13 30/09/13 30/06/12 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 28/06/13 30/09/13 29/06/12 -
Price 0.385 0.40 0.365 0.59 0.655 0.59 0.52 -
P/RPS 3.37 2.34 1.58 4.91 3.01 3.48 4.16 -3.92%
P/EPS 81.05 62.07 192.11 655.56 125.96 155.26 7.17 58.64%
EY 1.23 1.61 0.52 0.15 0.79 0.64 13.94 -36.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.44 0.40 0.67 0.79 0.71 0.64 -8.12%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/06/13 30/09/13 30/06/12 CAGR
Date 22/11/17 28/11/16 27/11/15 21/11/14 29/08/13 28/11/13 30/08/12 -
Price 0.35 0.465 0.395 0.505 0.575 0.60 0.52 -
P/RPS 3.06 2.72 1.72 4.20 2.65 3.54 4.16 -5.67%
P/EPS 73.68 72.16 207.89 561.11 110.58 157.89 7.17 55.79%
EY 1.36 1.39 0.48 0.18 0.90 0.63 13.94 -35.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.51 0.43 0.57 0.69 0.72 0.64 -9.44%

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