[IVORY] YoY TTM Result on 30-Jun-2010 [#2]

Stock
[IVORY] IVORY PROPERTIES GROUP BERHAD
Announcement Date
23-Jul-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 96.0%
YoY--%
Quarter Report
Latest QR
Upcoming QR
IVORY's Result
IVORY's Financial Summary
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 290,831 110,215 176,842 80,126 53.62%
PBT 9,875 45,375 42,656 23,810 -25.40%
Tax -4,249 -4,784 -9,480 -6,591 -13.60%
NP 5,626 40,591 33,176 17,219 -31.10%
-
NP to SH 5,510 40,653 33,176 17,219 -31.57%
-
Tax Rate 43.03% 10.54% 22.22% 27.68% -
Total Cost 285,205 69,624 143,666 62,907 65.43%
-
Net Worth 371,584 305,945 206,339 129,769 41.95%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - -
Div Payout % - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 371,584 305,945 206,339 129,769 41.95%
NOSH 447,692 377,710 185,891 141,053 46.90%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 1.93% 36.83% 18.76% 21.49% -
ROE 1.48% 13.29% 16.08% 13.27% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 64.96 29.18 95.13 56.81 4.56%
EPS 1.23 10.76 17.85 12.21 -53.43%
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.81 1.11 0.92 -3.37%
Adjusted Per Share Value based on latest NOSH - 141,053
30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 59.34 22.49 36.08 16.35 53.61%
EPS 1.12 8.30 6.77 3.51 -31.64%
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.7582 0.6243 0.421 0.2648 41.95%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 28/06/13 29/06/12 30/06/11 - -
Price 0.655 0.52 0.93 0.00 -
P/RPS 1.01 1.78 0.98 0.00 -
P/EPS 53.22 4.83 5.21 0.00 -
EY 1.88 20.70 19.19 0.00 -
DY 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.64 0.84 0.00 -
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 29/08/13 30/08/12 25/08/11 - -
Price 0.575 0.52 0.94 0.00 -
P/RPS 0.89 1.78 0.99 0.00 -
P/EPS 46.72 4.83 5.27 0.00 -
EY 2.14 20.70 18.99 0.00 -
DY 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 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