[IVORY] QoQ Cumulative Quarter Result on 30-Jun-2014 [#1]

Stock
[IVORY] IVORY PROPERTIES GROUP BERHAD
Announcement Date
28-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#1]
Profit Trend
QoQ- 187.56%
YoY- 135.59%
Quarter Report
Latest QR
Upcoming QR
IVORY's Result
IVORY's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 210,766 224,077 107,750 56,762 59,419 316,457 225,809 -4.49%
PBT 17,443 17,624 11,378 9,366 5,951 24,520 10,068 44.29%
Tax 1,206 -3,422 -1,065 805 -2,425 -9,830 -4,323 -
NP 18,649 14,202 10,313 10,171 3,526 14,690 5,745 119.39%
-
NP to SH 19,887 14,924 10,809 10,427 3,626 15,231 6,112 119.73%
-
Tax Rate -6.91% 19.42% 9.36% -8.59% 40.75% 40.09% 42.94% -
Total Cost 192,117 209,875 97,437 46,591 55,893 301,767 220,064 -8.66%
-
Net Worth 401,369 392,033 392,061 392,591 384,982 378,302 370,289 5.52%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 401,369 392,033 392,061 392,591 384,982 378,302 370,289 5.52%
NOSH 445,965 445,492 445,524 446,126 447,654 445,061 446,131 -0.02%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 8.85% 6.34% 9.57% 17.92% 5.93% 4.64% 2.54% -
ROE 4.95% 3.81% 2.76% 2.66% 0.94% 4.03% 1.65% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 47.26 50.30 24.18 12.72 13.27 71.10 50.61 -4.46%
EPS 4.46 3.35 2.43 2.34 0.81 3.42 1.37 119.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.88 0.88 0.88 0.86 0.85 0.83 5.55%
Adjusted Per Share Value based on latest NOSH - 445,598
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 43.01 45.73 21.99 11.58 12.13 64.58 46.08 -4.49%
EPS 4.06 3.05 2.21 2.13 0.74 3.11 1.25 119.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8191 0.8001 0.8001 0.8012 0.7857 0.772 0.7557 5.52%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.40 0.42 0.59 0.63 0.60 0.59 0.59 -
P/RPS 0.85 0.84 2.44 4.95 4.52 0.83 1.17 -19.20%
P/EPS 8.97 12.54 24.32 26.96 74.07 17.24 43.07 -64.89%
EY 11.15 7.98 4.11 3.71 1.35 5.80 2.32 185.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.48 0.67 0.72 0.70 0.69 0.71 -27.33%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 29/05/15 24/02/15 21/11/14 28/08/14 29/05/14 27/02/14 28/11/13 -
Price 0.425 0.425 0.505 0.595 0.625 0.63 0.60 -
P/RPS 0.90 0.84 2.09 4.68 4.71 0.89 1.19 -17.00%
P/EPS 9.53 12.69 20.82 25.46 77.16 18.41 43.80 -63.85%
EY 10.49 7.88 4.80 3.93 1.30 5.43 2.28 176.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.48 0.57 0.68 0.73 0.74 0.72 -24.76%

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