[IVORY] QoQ Annualized Quarter Result on 30-Sep-2021 [#2]

Stock
[IVORY] IVORY PROPERTIES GROUP BERHAD
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Sep-2021 [#2]
Profit Trend
QoQ- 4.29%
YoY- -128.33%
Quarter Report
Latest QR
Upcoming QR
IVORY's Result
IVORY's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 20,508 25,721 15,313 9,718 11,472 -2,883 53,840 -47.54%
PBT -12,328 -73,175 -60,960 -54,290 -56,704 -65,100 -11,629 3.97%
Tax 0 -2,793 -769 -714 -768 -5,406 -6,261 -
NP -12,328 -75,968 -61,729 -55,004 -57,472 -70,506 -17,890 -22.03%
-
NP to SH -12,328 -75,968 -61,729 -55,004 -57,472 -70,506 -17,890 -22.03%
-
Tax Rate - - - - - - - -
Total Cost 32,836 101,689 77,042 64,722 68,944 67,623 71,730 -40.68%
-
Net Worth 225,436 233,473 264,643 284,246 294,047 323,452 382,262 -29.74%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 225,436 233,473 264,643 284,246 294,047 323,452 382,262 -29.74%
NOSH 490,079 490,079 490,079 490,079 490,079 490,079 490,079 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin -60.11% -295.35% -403.11% -566.00% -500.98% 0.00% -33.23% -
ROE -5.47% -32.54% -23.33% -19.35% -19.55% -21.80% -4.68% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 4.18 5.25 3.12 1.98 2.34 0.00 10.99 -47.59%
EPS -2.52 -15.50 -12.60 -11.22 -11.72 -14.39 -3.65 -21.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.46 0.4764 0.54 0.58 0.60 0.66 0.78 -29.74%
Adjusted Per Share Value based on latest NOSH - 490,079
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 4.19 5.25 3.13 1.98 2.34 0.00 10.99 -47.51%
EPS -2.52 -15.50 -12.60 -11.23 -11.73 -14.39 -3.65 -21.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4601 0.4765 0.5401 0.5801 0.6001 0.6601 0.7801 -29.73%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.115 0.115 0.12 0.135 0.145 0.18 0.195 -
P/RPS 2.75 2.19 3.84 6.81 6.19 0.00 1.77 34.25%
P/EPS -4.57 -0.74 -0.95 -1.20 -1.24 -1.25 -5.34 -9.88%
EY -21.87 -134.79 -104.96 -83.14 -80.88 -79.93 -18.72 10.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.24 0.22 0.23 0.24 0.27 0.25 0.00%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/08/22 31/05/22 24/02/22 25/11/21 17/09/21 30/06/21 23/02/21 -
Price 0.055 0.115 0.115 0.13 0.135 0.145 0.165 -
P/RPS 1.31 2.19 3.68 6.56 5.77 0.00 1.50 -8.65%
P/EPS -2.19 -0.74 -0.91 -1.16 -1.15 -1.01 -4.52 -38.39%
EY -45.74 -134.79 -109.53 -86.33 -86.87 -99.22 -22.12 62.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.12 0.24 0.21 0.22 0.23 0.22 0.21 -31.20%

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