[IVORY] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[IVORY] IVORY PROPERTIES GROUP BERHAD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -93.48%
YoY- -40.23%
Quarter Report
Latest QR
Upcoming QR
IVORY's Result
IVORY's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 316,457 225,809 150,516 53,252 211,773 119,754 71,297 169.34%
PBT 24,520 10,068 7,117 3,214 35,376 34,670 32,410 -16.92%
Tax -9,830 -4,323 -2,911 -1,196 -2,900 -1,890 -1,563 239.57%
NP 14,690 5,745 4,206 2,018 32,476 32,780 30,847 -38.93%
-
NP to SH 15,231 6,112 4,426 2,098 32,186 32,613 30,894 -37.51%
-
Tax Rate 40.09% 42.94% 40.90% 37.21% 8.20% 5.45% 4.82% -
Total Cost 301,767 220,064 146,310 51,234 179,297 86,974 40,450 280.40%
-
Net Worth 378,302 370,289 371,068 366,034 298,896 276,267 228,322 39.89%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 378,302 370,289 371,068 366,034 298,896 276,267 228,322 39.89%
NOSH 445,061 446,131 447,070 446,382 364,507 336,911 281,879 35.48%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 4.64% 2.54% 2.79% 3.79% 15.34% 27.37% 43.27% -
ROE 4.03% 1.65% 1.19% 0.57% 10.77% 11.80% 13.53% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 71.10 50.61 33.67 11.93 58.10 35.54 25.29 98.82%
EPS 3.42 1.37 0.99 0.47 8.83 9.68 10.96 -53.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.83 0.83 0.82 0.82 0.82 0.81 3.25%
Adjusted Per Share Value based on latest NOSH - 446,382
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 64.58 46.08 30.72 10.87 43.22 24.44 14.55 169.34%
EPS 3.11 1.25 0.90 0.43 6.57 6.66 6.30 -37.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.772 0.7557 0.7573 0.747 0.61 0.5638 0.466 39.87%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.59 0.59 0.655 0.545 0.49 0.50 0.52 -
P/RPS 0.83 1.17 1.95 4.57 0.84 1.41 2.06 -45.35%
P/EPS 17.24 43.07 66.16 115.96 5.55 5.17 4.74 135.94%
EY 5.80 2.32 1.51 0.86 18.02 19.36 21.08 -57.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.71 0.79 0.66 0.60 0.61 0.64 5.12%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 28/11/13 29/08/13 29/05/13 27/02/13 30/11/12 30/08/12 -
Price 0.63 0.60 0.575 0.765 0.50 0.50 0.52 -
P/RPS 0.89 1.19 1.71 6.41 0.86 1.41 2.06 -42.76%
P/EPS 18.41 43.80 58.08 162.77 5.66 5.17 4.74 146.47%
EY 5.43 2.28 1.72 0.61 17.66 19.36 21.08 -59.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.72 0.69 0.93 0.61 0.61 0.64 10.13%

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