[IVORY] QoQ Quarter Result on 30-Sep-2015 [#2]

Stock
[IVORY] IVORY PROPERTIES GROUP BERHAD
Announcement Date
27-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Sep-2015 [#2]
Profit Trend
QoQ- -87.18%
YoY- 121.2%
Quarter Report
Latest QR
Upcoming QR
IVORY's Result
IVORY's Financial Summary
View:
Show?
Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 61,646 115,882 157,280 102,429 47,416 46,108 56,908 5.48%
PBT 7,264 2,508 3,011 2,571 8,154 5,770 295 748.04%
Tax -1,557 -2,331 -1,589 -1,726 -1,710 2,203 68 -
NP 5,707 177 1,422 845 6,444 7,973 363 528.63%
-
NP to SH 5,707 177 1,423 845 6,592 8,589 489 415.28%
-
Tax Rate 21.43% 92.94% 52.77% 67.13% 20.97% -38.18% -23.05% -
Total Cost 55,939 115,705 155,858 101,584 40,972 38,135 56,545 -0.71%
-
Net Worth 419,107 415,669 409,112 409,157 0 401,369 391,199 4.70%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 419,107 415,669 409,112 409,157 0 401,369 391,199 4.70%
NOSH 445,859 446,956 444,687 444,736 444,945 445,965 444,545 0.19%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 9.26% 0.15% 0.90% 0.82% 13.59% 17.29% 0.64% -
ROE 1.36% 0.04% 0.35% 0.21% 0.00% 2.14% 0.13% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 13.83 25.93 35.37 23.03 10.66 10.34 12.80 5.30%
EPS 1.28 0.04 0.32 0.19 1.48 1.93 0.11 414.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 0.93 0.92 0.92 0.00 0.90 0.88 4.49%
Adjusted Per Share Value based on latest NOSH - 444,736
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 12.58 23.65 32.10 20.90 9.68 9.41 11.61 5.50%
EPS 1.16 0.04 0.29 0.17 1.35 1.75 0.10 413.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8553 0.8483 0.8349 0.835 0.00 0.8191 0.7984 4.70%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.41 0.36 0.40 0.365 0.40 0.40 0.42 -
P/RPS 2.97 1.39 1.13 1.58 3.75 3.87 3.28 -6.41%
P/EPS 32.03 909.06 125.00 192.11 27.00 20.77 381.82 -80.86%
EY 3.12 0.11 0.80 0.52 3.70 4.81 0.26 424.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.39 0.43 0.40 0.00 0.44 0.48 -5.64%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 29/08/16 31/05/16 23/02/16 27/11/15 27/08/15 29/05/15 24/02/15 -
Price 0.405 0.46 0.355 0.395 0.335 0.425 0.425 -
P/RPS 2.93 1.77 1.00 1.72 3.14 4.11 3.32 -8.00%
P/EPS 31.64 1,161.58 110.94 207.89 22.61 22.07 386.36 -81.17%
EY 3.16 0.09 0.90 0.48 4.42 4.53 0.26 429.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.49 0.39 0.43 0.00 0.47 0.48 -7.07%

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