[IVORY] QoQ Annualized Quarter Result on 31-Dec-2018 [#3]

Stock
[IVORY] IVORY PROPERTIES GROUP BERHAD
Announcement Date
22-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
31-Dec-2018 [#3]
Profit Trend
QoQ- 7.73%
YoY- -156.99%
Quarter Report
Latest QR
Upcoming QR
IVORY's Result
IVORY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 73,936 93,960 160,558 136,428 112,958 107,984 237,810 -54.07%
PBT -16,456 -16,080 8,048 -8,270 -10,250 -7,824 17,225 -
Tax 1,016 -1,928 -7,599 -5,393 -4,556 -3,252 -6,722 -
NP -15,440 -18,008 449 -13,664 -14,806 -11,076 10,503 -
-
NP to SH -15,424 -17,992 468 -13,645 -14,788 -11,076 10,505 -
-
Tax Rate - - 94.42% - - - 39.02% -
Total Cost 89,376 111,968 160,109 150,092 127,764 119,060 227,307 -46.29%
-
Net Worth 406,766 406,766 411,666 421,468 441,071 441,071 455,774 -7.29%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - 12,251 16,335 24,503 49,007 - -
Div Payout % - - 2,617.95% 0.00% 0.00% 0.00% - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 406,766 406,766 411,666 421,468 441,071 441,071 455,774 -7.29%
NOSH 490,079 490,079 490,079 490,079 490,079 490,079 490,079 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin -20.88% -19.17% 0.28% -10.02% -13.11% -10.26% 4.42% -
ROE -3.79% -4.42% 0.11% -3.24% -3.35% -2.51% 2.30% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 15.09 19.17 32.76 27.84 23.05 22.03 48.52 -54.06%
EPS -3.14 -3.68 0.10 -2.79 -3.02 -2.28 2.14 -
DPS 0.00 0.00 2.50 3.33 5.00 10.00 0.00 -
NAPS 0.83 0.83 0.84 0.86 0.90 0.90 0.93 -7.29%
Adjusted Per Share Value based on latest NOSH - 490,079
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 15.09 19.17 32.76 27.84 23.05 22.03 48.52 -54.06%
EPS -3.14 -3.68 0.10 -2.79 -3.02 -2.28 2.14 -
DPS 0.00 0.00 2.50 3.33 5.00 10.00 0.00 -
NAPS 0.83 0.83 0.84 0.86 0.90 0.90 0.93 -7.29%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.195 0.205 0.20 0.215 0.28 0.275 0.27 -
P/RPS 1.29 1.07 0.61 0.77 1.21 1.25 0.56 74.33%
P/EPS -6.20 -5.58 209.44 -7.72 -9.28 -12.17 12.60 -
EY -16.14 -17.91 0.48 -12.95 -10.78 -8.22 7.94 -
DY 0.00 0.00 12.50 15.50 17.86 36.36 0.00 -
P/NAPS 0.23 0.25 0.24 0.25 0.31 0.31 0.29 -14.30%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 22/11/19 30/08/19 31/05/19 22/02/19 26/11/18 29/08/18 31/05/18 -
Price 0.19 0.195 0.18 0.225 0.235 0.265 0.30 -
P/RPS 1.26 1.02 0.55 0.81 1.02 1.20 0.62 60.37%
P/EPS -6.04 -5.31 188.49 -8.08 -7.79 -11.73 14.00 -
EY -16.56 -18.83 0.53 -12.37 -12.84 -8.53 7.15 -
DY 0.00 0.00 13.89 14.81 21.28 37.74 0.00 -
P/NAPS 0.23 0.23 0.21 0.26 0.26 0.29 0.32 -19.74%

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