[IVORY] YoY TTM Result on 30-Jun-2015 [#1]

Stock
[IVORY] IVORY PROPERTIES GROUP BERHAD
Announcement Date
27-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Jun-2015 [#1]
Profit Trend
QoQ- -19.28%
YoY- -35.43%
Quarter Report
Latest QR
Upcoming QR
IVORY's Result
IVORY's Financial Summary
View:
Show?
TTM Result
30/06/18 30/06/17 30/06/16 30/06/15 31/03/14 30/06/14 31/03/13 CAGR
Revenue 135,720 441,378 437,237 201,420 322,624 282,122 240,762 -10.33%
PBT 1,618 19,001 15,354 16,231 27,257 32,720 34,609 -44.18%
Tax -2,657 -6,782 -7,203 -1,309 -11,059 -8,539 -3,814 -6.65%
NP -1,039 12,219 8,151 14,922 16,198 24,181 30,795 -
-
NP to SH -1,037 12,222 8,152 16,052 16,759 24,858 30,566 -
-
Tax Rate 164.22% 35.69% 46.91% 8.06% 40.57% 26.10% 11.02% -
Total Cost 136,759 429,159 429,086 186,498 306,426 257,941 209,967 -7.83%
-
Net Worth 441,071 450,873 419,107 0 384,982 392,126 366,034 3.61%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 31/03/14 30/06/14 31/03/13 CAGR
Div 12,251 - - - - - - -
Div Payout % 0.00% - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 31/03/14 30/06/14 31/03/13 CAGR
Net Worth 441,071 450,873 419,107 0 384,982 392,126 366,034 3.61%
NOSH 490,079 490,079 445,859 444,945 447,654 445,598 446,382 1.79%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 31/03/14 30/06/14 31/03/13 CAGR
NP Margin -0.77% 2.77% 1.86% 7.41% 5.02% 8.57% 12.79% -
ROE -0.24% 2.71% 1.95% 0.00% 4.35% 6.34% 8.35% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 31/03/14 30/06/14 31/03/13 CAGR
RPS 27.69 90.06 98.07 45.27 72.07 63.31 53.94 -11.92%
EPS -0.21 2.49 1.83 3.61 3.74 5.58 6.85 -
DPS 2.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.92 0.94 0.00 0.86 0.88 0.82 1.78%
Adjusted Per Share Value based on latest NOSH - 444,945
30/06/18 30/06/17 30/06/16 30/06/15 31/03/14 30/06/14 31/03/13 CAGR
RPS 27.69 90.06 89.22 41.10 65.83 57.57 49.13 -10.34%
EPS -0.21 2.49 1.66 3.28 3.42 5.07 6.24 -
DPS 2.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.92 0.8552 0.00 0.7856 0.8001 0.7469 3.61%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 31/03/14 30/06/14 31/03/13 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 31/03/14 30/06/14 29/03/13 -
Price 0.275 0.415 0.41 0.40 0.60 0.63 0.545 -
P/RPS 0.99 0.46 0.42 0.88 0.83 1.00 1.01 -0.38%
P/EPS -129.96 16.64 22.42 11.09 16.03 11.29 7.96 -
EY -0.77 6.01 4.46 9.02 6.24 8.85 12.56 -
DY 9.09 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.45 0.44 0.00 0.70 0.72 0.66 -13.40%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 31/03/14 30/06/14 31/03/13 CAGR
Date 29/08/18 28/08/17 29/08/16 27/08/15 29/05/14 28/08/14 29/05/13 -
Price 0.265 0.375 0.405 0.335 0.625 0.595 0.765 -
P/RPS 0.96 0.42 0.41 0.74 0.87 0.94 1.42 -7.18%
P/EPS -125.24 15.04 22.15 9.29 16.69 10.67 11.17 -
EY -0.80 6.65 4.51 10.77 5.99 9.38 8.95 -
DY 9.43 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.41 0.43 0.00 0.73 0.68 0.93 -19.89%

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