[IVORY] QoQ Annualized Quarter Result on 31-Dec-2019 [#3]

Stock
[IVORY] IVORY PROPERTIES GROUP BERHAD
Announcement Date
28-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Dec-2019 [#3]
Profit Trend
QoQ- 41.29%
YoY- 33.63%
Quarter Report
Latest QR
Upcoming QR
IVORY's Result
IVORY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 49,658 9,612 62,522 52,109 73,936 93,960 160,558 -54.16%
PBT -16,320 -30,548 -17,848 -9,698 -16,456 -16,080 8,048 -
Tax -7,770 -980 -1,526 632 1,016 -1,928 -7,599 1.49%
NP -24,090 -31,528 -19,374 -9,066 -15,440 -18,008 449 -
-
NP to SH -24,090 -31,528 -19,365 -9,056 -15,424 -17,992 468 -
-
Tax Rate - - - - - - 94.42% -
Total Cost 73,748 41,140 81,896 61,175 89,376 111,968 160,109 -40.27%
-
Net Worth 382,262 387,162 392,063 406,766 406,766 406,766 411,666 -4.80%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - 12,251 -
Div Payout % - - - - - - 2,617.95% -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 382,262 387,162 392,063 406,766 406,766 406,766 411,666 -4.80%
NOSH 490,079 490,079 490,079 490,079 490,079 490,079 490,079 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin -48.51% -328.01% -30.99% -17.40% -20.88% -19.17% 0.28% -
ROE -6.30% -8.14% -4.94% -2.23% -3.79% -4.42% 0.11% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 10.13 1.96 12.76 10.63 15.09 19.17 32.76 -54.17%
EPS -4.92 -6.44 -3.95 -1.85 -3.14 -3.68 0.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.50 -
NAPS 0.78 0.79 0.80 0.83 0.83 0.83 0.84 -4.80%
Adjusted Per Share Value based on latest NOSH - 490,079
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 10.13 1.96 12.76 10.63 15.09 19.17 32.76 -54.17%
EPS -4.92 -6.44 -3.95 -1.85 -3.14 -3.68 0.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.50 -
NAPS 0.78 0.79 0.80 0.83 0.83 0.83 0.84 -4.80%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.135 0.14 0.12 0.18 0.195 0.205 0.20 -
P/RPS 1.33 7.14 0.94 1.69 1.29 1.07 0.61 67.90%
P/EPS -2.75 -2.18 -3.04 -9.74 -6.20 -5.58 209.44 -
EY -36.41 -45.95 -32.93 -10.27 -16.14 -17.91 0.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 12.50 -
P/NAPS 0.17 0.18 0.15 0.22 0.23 0.25 0.24 -20.48%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 26/11/20 28/08/20 30/06/20 28/02/20 22/11/19 30/08/19 31/05/19 -
Price 0.135 0.14 0.14 0.155 0.19 0.195 0.18 -
P/RPS 1.33 7.14 1.10 1.46 1.26 1.02 0.55 79.87%
P/EPS -2.75 -2.18 -3.54 -8.39 -6.04 -5.31 188.49 -
EY -36.41 -45.95 -28.22 -11.92 -16.56 -18.83 0.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 13.89 -
P/NAPS 0.17 0.18 0.18 0.19 0.23 0.23 0.21 -13.10%

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