[IVORY] QoQ Quarter Result on 30-Jun-2011 [#2]

Stock
[IVORY] IVORY PROPERTIES GROUP BERHAD
Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 87.6%
YoY- 13.72%
Quarter Report
Latest QR
Upcoming QR
IVORY's Result
IVORY's Financial Summary
View:
Show?
Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 24,102 -5,750 44,668 66,298 27,327 42,543 41,977 -30.89%
PBT 3,773 7,364 5,601 11,748 6,356 13,814 11,396 -52.10%
Tax -283 -1,677 -1,544 -2,156 -1,243 -2,907 -3,314 -80.57%
NP 3,490 5,687 4,057 9,592 5,113 10,907 8,082 -42.83%
-
NP to SH 3,510 5,702 4,057 9,592 5,113 10,907 8,082 -42.62%
-
Tax Rate 7.50% 22.77% 27.57% 18.35% 19.56% 21.04% 29.08% -
Total Cost 20,612 -11,437 40,611 56,706 22,214 31,636 33,895 -28.20%
-
Net Worth 219,142 215,525 210,294 206,339 197,082 191,710 169,600 18.61%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 219,142 215,525 210,294 206,339 197,082 191,710 169,600 18.61%
NOSH 185,714 185,798 186,100 185,891 185,927 186,126 173,062 4.81%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 14.48% 0.00% 9.08% 14.47% 18.71% 25.64% 19.25% -
ROE 1.60% 2.65% 1.93% 4.65% 2.59% 5.69% 4.77% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 12.98 0.00 24.00 35.66 14.70 22.86 24.26 -34.06%
EPS 1.89 3.06 2.18 5.16 2.75 5.86 4.67 -45.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.18 1.16 1.13 1.11 1.06 1.03 0.98 13.16%
Adjusted Per Share Value based on latest NOSH - 185,891
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 4.92 0.00 9.12 13.53 5.58 8.68 8.57 -30.90%
EPS 0.72 1.16 0.83 1.96 1.04 2.23 1.65 -42.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4472 0.4398 0.4292 0.4211 0.4022 0.3912 0.3461 18.61%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.59 0.99 0.83 0.93 1.02 1.03 1.13 -
P/RPS 4.55 0.00 3.46 2.61 6.94 4.51 4.66 -1.57%
P/EPS 31.22 32.26 38.07 18.02 37.09 17.58 24.20 18.48%
EY 3.20 3.10 2.63 5.55 2.70 5.69 4.13 -15.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.85 0.73 0.84 0.96 1.00 1.15 -42.57%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 31/05/12 29/02/12 30/11/11 25/08/11 27/05/11 28/02/11 26/11/10 -
Price 0.51 1.09 1.01 0.94 0.95 1.00 1.15 -
P/RPS 3.93 0.00 4.21 2.64 6.46 4.38 4.74 -11.73%
P/EPS 26.98 35.52 46.33 18.22 34.55 17.06 24.63 6.25%
EY 3.71 2.82 2.16 5.49 2.89 5.86 4.06 -5.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.94 0.89 0.85 0.90 0.97 1.17 -48.66%

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