[IVORY] YoY TTM Result on 30-Sep-2024 [#2]

Stock
[IVORY] IVORY PROPERTIES GROUP BERHAD
Announcement Date
29-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2025
Quarter
30-Sep-2024 [#2]
Profit Trend
QoQ- 78.3%
YoY- 82.4%
Quarter Report
Latest QR
Upcoming QR
IVORY's Result
IVORY's Financial Summary
View:
Show?
TTM Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 77,435 -19,712 29,905 -22,853 50,383 141,047 109,152 -5.55%
PBT -14,339 -79,433 -95,663 -84,084 -17,780 4,945 -4,566 20.99%
Tax 104 -1,449 -2,381 -1,878 -5,919 -4,813 -3,434 -
NP -14,235 -80,882 -98,044 -85,962 -23,699 132 -8,000 10.07%
-
NP to SH -14,235 -80,882 -98,044 -85,962 -23,698 150 -7,990 10.09%
-
Tax Rate - - - - - 97.33% - -
Total Cost 91,670 61,170 127,949 63,109 74,082 140,915 117,152 -4.00%
-
Net Worth 73,500 93,115 181,329 284,246 382,262 406,766 441,071 -25.79%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - - - - - 12,251 -
Div Payout % - - - - - - 0.00% -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 73,500 93,115 181,329 284,246 382,262 406,766 441,071 -25.79%
NOSH 489,999 490,079 490,079 490,079 490,079 490,079 490,079 -0.00%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin -18.38% 0.00% -327.85% 0.00% -47.04% 0.09% -7.33% -
ROE -19.37% -86.86% -54.07% -30.24% -6.20% 0.04% -1.81% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 15.80 0.00 6.10 0.00 10.28 28.78 22.27 -5.55%
EPS -2.91 -16.50 -20.01 -17.54 -4.84 0.03 -1.63 10.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.50 -
NAPS 0.15 0.19 0.37 0.58 0.78 0.83 0.90 -25.79%
Adjusted Per Share Value based on latest NOSH - 489,999
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 15.80 0.00 6.10 0.00 10.28 28.79 22.28 -5.56%
EPS -2.91 -16.51 -20.01 -17.54 -4.84 0.03 -1.63 10.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.50 -
NAPS 0.15 0.19 0.3701 0.5801 0.7801 0.8301 0.9001 -25.79%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 0.055 0.08 0.065 0.135 0.135 0.195 0.28 -
P/RPS 0.35 0.00 1.07 0.00 1.31 0.68 1.26 -19.20%
P/EPS -1.89 -0.48 -0.32 -0.77 -2.79 637.10 -17.17 -30.74%
EY -52.82 -206.30 -307.78 -129.93 -35.82 0.16 -5.82 44.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 8.93 -
P/NAPS 0.37 0.42 0.18 0.23 0.17 0.23 0.31 2.98%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 29/11/24 28/11/23 30/11/22 25/11/21 26/11/20 22/11/19 26/11/18 -
Price 0.04 0.08 0.085 0.13 0.135 0.19 0.235 -
P/RPS 0.25 0.00 1.39 0.00 1.31 0.66 1.06 -21.37%
P/EPS -1.38 -0.48 -0.42 -0.74 -2.79 620.77 -14.41 -32.33%
EY -72.63 -206.30 -235.36 -134.93 -35.82 0.16 -6.94 47.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 10.64 -
P/NAPS 0.27 0.42 0.23 0.22 0.17 0.23 0.26 0.63%

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