[IVORY] QoQ Annualized Quarter Result on 31-Dec-2022 [#3]

Stock
[IVORY] IVORY PROPERTIES GROUP BERHAD
Announcement Date
27-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
31-Dec-2022 [#3]
Profit Trend
QoQ- -4.61%
YoY- -68.04%
Quarter Report
Latest QR
Upcoming QR
IVORY's Result
IVORY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 15,012 22,148 -18,175 -8,754 18,086 20,508 25,721 -30.13%
PBT -23,756 -26,876 -117,188 -104,122 -99,266 -12,328 -73,175 -52.73%
Tax 380 968 -1,584 392 110 0 -2,793 -
NP -23,376 -25,908 -118,772 -103,730 -99,156 -12,328 -75,968 -54.38%
-
NP to SH -23,376 -25,908 -118,772 -103,730 -99,156 -12,328 -75,968 -54.38%
-
Tax Rate - - - - - - - -
Total Cost 38,388 48,056 100,597 94,976 117,242 32,836 101,689 -47.73%
-
Net Worth 93,115 98,015 112,718 151,924 181,329 225,436 233,473 -45.78%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 93,115 98,015 112,718 151,924 181,329 225,436 233,473 -45.78%
NOSH 490,079 490,079 490,079 490,079 490,079 490,079 490,079 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin -155.72% -116.98% 0.00% 0.00% -548.25% -60.11% -295.35% -
ROE -25.10% -26.43% -105.37% -68.28% -54.68% -5.47% -32.54% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 3.06 4.52 0.00 0.00 3.69 4.18 5.25 -30.20%
EPS -4.76 -5.28 -24.24 -21.16 -20.24 -2.52 -15.50 -54.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.20 0.23 0.31 0.37 0.46 0.4764 -45.78%
Adjusted Per Share Value based on latest NOSH - 490,079
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 3.06 4.52 0.00 0.00 3.69 4.18 5.25 -30.20%
EPS -4.76 -5.28 -24.24 -21.16 -20.24 -2.52 -15.50 -54.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.20 0.23 0.31 0.37 0.46 0.4764 -45.78%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.08 0.085 0.05 0.08 0.065 0.115 0.115 -
P/RPS 2.61 1.88 0.00 0.00 1.76 2.75 2.19 12.39%
P/EPS -1.68 -1.61 -0.21 -0.38 -0.32 -4.57 -0.74 72.65%
EY -59.62 -62.19 -484.70 -264.58 -311.27 -21.87 -134.79 -41.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.43 0.22 0.26 0.18 0.25 0.24 45.17%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 28/11/23 30/08/23 31/05/23 27/02/23 30/11/22 30/08/22 31/05/22 -
Price 0.08 0.07 0.085 0.075 0.085 0.055 0.115 -
P/RPS 2.61 1.55 0.00 0.00 2.30 1.31 2.19 12.39%
P/EPS -1.68 -1.32 -0.35 -0.35 -0.42 -2.19 -0.74 72.65%
EY -59.62 -75.52 -285.12 -282.21 -238.03 -45.74 -134.79 -41.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.35 0.37 0.24 0.23 0.12 0.24 45.17%

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