[IVORY] QoQ Quarter Result on 30-Jun-2017 [#1]

Announcement Date
28-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Jun-2017 [#1]
Profit Trend
QoQ- 306.81%
YoY- 53.72%
Quarter Report
View:
Show?
Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 16,982 35,691 56,051 129,086 127,325 100,211 83,669 -65.49%
PBT -10,465 11,024 3,015 13,651 -6,661 7,032 4,769 -
Tax 3,013 -4,169 -688 -4,878 2,418 -2,497 -1,612 -
NP -7,452 6,855 2,327 8,773 -4,243 4,535 3,157 -
-
NP to SH -7,451 6,855 2,328 8,773 -4,242 4,536 3,158 -
-
Tax Rate - 37.82% 22.82% 35.73% - 35.51% 33.80% -
Total Cost 24,434 28,836 53,724 120,313 131,568 95,676 80,512 -54.87%
-
Net Worth 455,774 460,675 455,774 450,873 445,972 450,873 445,972 1.46%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 455,774 460,675 455,774 450,873 445,972 450,873 445,972 1.46%
NOSH 490,079 490,079 490,079 490,079 490,079 490,079 490,079 0.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin -43.88% 19.21% 4.15% 6.80% -3.33% 4.53% 3.77% -
ROE -1.63% 1.49% 0.51% 1.95% -0.95% 1.01% 0.71% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 3.47 7.28 11.44 26.34 25.98 20.45 17.07 -65.46%
EPS -1.52 1.40 0.48 1.79 -0.87 0.93 0.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.93 0.94 0.93 0.92 0.91 0.92 0.91 1.46%
Adjusted Per Share Value based on latest NOSH - 490,079
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 3.47 7.28 11.44 26.34 25.98 20.45 17.08 -65.47%
EPS -1.52 1.40 0.48 1.79 -0.87 0.93 0.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9302 0.9402 0.9302 0.9201 0.9101 0.9201 0.9101 1.46%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.27 0.32 0.385 0.415 0.57 0.435 0.40 -
P/RPS 7.79 4.39 3.37 1.58 2.19 2.13 2.34 123.11%
P/EPS -17.76 22.88 81.05 23.18 -65.85 47.00 62.07 -
EY -5.63 4.37 1.23 4.31 -1.52 2.13 1.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.34 0.41 0.45 0.63 0.47 0.44 -24.28%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 31/05/18 27/02/18 22/11/17 28/08/17 30/05/17 21/02/17 28/11/16 -
Price 0.30 0.29 0.35 0.375 0.43 0.475 0.465 -
P/RPS 8.66 3.98 3.06 1.42 1.66 2.32 2.72 116.57%
P/EPS -19.73 20.73 73.68 20.95 -49.68 51.32 72.16 -
EY -5.07 4.82 1.36 4.77 -2.01 1.95 1.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.31 0.38 0.41 0.47 0.52 0.51 -26.72%

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