[IVORY] QoQ Quarter Result on 31-Dec-2017 [#3]

Stock
[IVORY] IVORY PROPERTIES GROUP BERHAD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Dec-2017 [#3]
Profit Trend
QoQ- 194.46%
YoY- 51.12%
Quarter Report
Latest QR
Upcoming QR
IVORY's Result
IVORY's Financial Summary
View:
Show?
Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 29,483 26,996 16,982 35,691 56,051 129,086 127,325 -62.25%
PBT -3,169 -1,956 -10,465 11,024 3,015 13,651 -6,661 -39.02%
Tax -1,465 -813 3,013 -4,169 -688 -4,878 2,418 -
NP -4,634 -2,769 -7,452 6,855 2,327 8,773 -4,243 6.04%
-
NP to SH -4,625 -2,769 -7,451 6,855 2,328 8,773 -4,242 5.92%
-
Tax Rate - - - 37.82% 22.82% 35.73% - -
Total Cost 34,117 29,765 24,434 28,836 53,724 120,313 131,568 -59.30%
-
Net Worth 441,071 441,071 455,774 460,675 455,774 450,873 445,972 -0.73%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - 12,251 - - - - - -
Div Payout % - 0.00% - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 441,071 441,071 455,774 460,675 455,774 450,873 445,972 -0.73%
NOSH 490,079 490,079 490,079 490,079 490,079 490,079 490,079 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin -15.72% -10.26% -43.88% 19.21% 4.15% 6.80% -3.33% -
ROE -1.05% -0.63% -1.63% 1.49% 0.51% 1.95% -0.95% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 6.02 5.51 3.47 7.28 11.44 26.34 25.98 -62.24%
EPS -0.94 -0.57 -1.52 1.40 0.48 1.79 -0.87 5.28%
DPS 0.00 2.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.90 0.93 0.94 0.93 0.92 0.91 -0.73%
Adjusted Per Share Value based on latest NOSH - 490,079
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 6.02 5.51 3.47 7.28 11.44 26.34 25.98 -62.24%
EPS -0.94 -0.57 -1.52 1.40 0.48 1.79 -0.87 5.28%
DPS 0.00 2.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9001 0.9001 0.9302 0.9402 0.9302 0.9201 0.9101 -0.73%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.28 0.275 0.27 0.32 0.385 0.415 0.57 -
P/RPS 4.65 4.99 7.79 4.39 3.37 1.58 2.19 65.12%
P/EPS -29.67 -48.67 -17.76 22.88 81.05 23.18 -65.85 -41.19%
EY -3.37 -2.05 -5.63 4.37 1.23 4.31 -1.52 69.94%
DY 0.00 9.09 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.31 0.29 0.34 0.41 0.45 0.63 -37.64%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 26/11/18 29/08/18 31/05/18 27/02/18 22/11/17 28/08/17 30/05/17 -
Price 0.235 0.265 0.30 0.29 0.35 0.375 0.43 -
P/RPS 3.91 4.81 8.66 3.98 3.06 1.42 1.66 76.93%
P/EPS -24.90 -46.90 -19.73 20.73 73.68 20.95 -49.68 -36.87%
EY -4.02 -2.13 -5.07 4.82 1.36 4.77 -2.01 58.67%
DY 0.00 9.43 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.29 0.32 0.31 0.38 0.41 0.47 -32.58%

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