[IVORY] YoY Quarter Result on 30-Sep-2015 [#2]

Stock
[IVORY] IVORY PROPERTIES GROUP BERHAD
Announcement Date
27-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Sep-2015 [#2]
Profit Trend
QoQ- -87.18%
YoY- 121.2%
Quarter Report
Latest QR
Upcoming QR
IVORY's Result
IVORY's Financial Summary
View:
Show?
Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/06/13 30/09/13 CAGR
Revenue 29,483 56,051 83,669 102,429 50,988 97,264 75,293 -17.08%
PBT -3,169 3,015 4,769 2,571 2,012 3,903 2,951 -
Tax -1,465 -688 -1,612 -1,726 -1,870 -1,715 -1,412 0.73%
NP -4,634 2,327 3,157 845 142 2,188 1,539 -
-
NP to SH -4,625 2,328 3,158 845 382 2,328 1,686 -
-
Tax Rate - 22.82% 33.80% 67.13% 92.94% 43.94% 47.85% -
Total Cost 34,117 53,724 80,512 101,584 50,846 95,076 73,754 -14.28%
-
Net Worth 441,071 455,774 445,972 409,157 373,511 371,584 368,257 3.67%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/06/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/06/13 30/09/13 CAGR
Net Worth 441,071 455,774 445,972 409,157 373,511 371,584 368,257 3.67%
NOSH 490,079 490,079 490,079 444,736 424,444 447,692 443,684 2.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/06/13 30/09/13 CAGR
NP Margin -15.72% 4.15% 3.77% 0.82% 0.28% 2.25% 2.04% -
ROE -1.05% 0.51% 0.71% 0.21% 0.10% 0.63% 0.46% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/06/13 30/09/13 CAGR
RPS 6.02 11.44 17.07 23.03 12.01 21.73 16.97 -18.71%
EPS -0.94 0.48 0.64 0.19 0.09 0.52 0.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.93 0.91 0.92 0.88 0.83 0.83 1.63%
Adjusted Per Share Value based on latest NOSH - 444,736
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/06/13 30/09/13 CAGR
RPS 6.02 11.44 17.07 20.90 10.40 19.85 15.36 -17.07%
EPS -0.94 0.48 0.64 0.17 0.08 0.48 0.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.93 0.91 0.8349 0.7621 0.7582 0.7514 3.67%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/06/13 30/09/13 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 28/06/13 30/09/13 -
Price 0.28 0.385 0.40 0.365 0.59 0.655 0.59 -
P/RPS 4.65 3.37 2.34 1.58 4.91 3.01 3.48 5.96%
P/EPS -29.67 81.05 62.07 192.11 655.56 125.96 155.26 -
EY -3.37 1.23 1.61 0.52 0.15 0.79 0.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.41 0.44 0.40 0.67 0.79 0.71 -15.26%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/06/13 30/09/13 CAGR
Date 26/11/18 22/11/17 28/11/16 27/11/15 21/11/14 29/08/13 28/11/13 -
Price 0.235 0.35 0.465 0.395 0.505 0.575 0.60 -
P/RPS 3.91 3.06 2.72 1.72 4.20 2.65 3.54 2.00%
P/EPS -24.90 73.68 72.16 207.89 561.11 110.58 157.89 -
EY -4.02 1.36 1.39 0.48 0.18 0.90 0.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.38 0.51 0.43 0.57 0.69 0.72 -18.42%

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