[IVORY] QoQ Quarter Result on 31-Mar-2010 [#1]

Announcement Date
23-Jul-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ--%
YoY--%
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 42,543 41,977 25,897 54,229 0 0 0 -
PBT 13,814 11,396 11,977 11,582 0 0 0 -
Tax -2,907 -3,314 -3,542 -3,049 0 0 0 -
NP 10,907 8,082 8,435 8,533 0 0 0 -
-
NP to SH 10,907 8,082 8,435 8,533 0 0 0 -
-
Tax Rate 21.04% 29.08% 29.57% 26.33% - - - -
Total Cost 31,636 33,895 17,462 45,696 0 0 0 -
-
Net Worth 191,710 169,600 129,769 121,295 0 0 0 -
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 191,710 169,600 129,769 121,295 0 0 0 -
NOSH 186,126 173,062 141,053 141,041 0 0 0 -
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 25.64% 19.25% 32.57% 15.74% 0.00% 0.00% 0.00% -
ROE 5.69% 4.77% 6.50% 7.03% 0.00% 0.00% 0.00% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 22.86 24.26 18.36 38.45 0.00 0.00 0.00 -
EPS 5.86 4.67 5.98 6.05 0.00 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.03 0.98 0.92 0.86 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 141,041
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 8.68 8.57 5.28 11.07 0.00 0.00 0.00 -
EPS 2.23 1.65 1.72 1.74 0.00 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3912 0.3461 0.2648 0.2475 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 - - - - - -
Price 1.03 1.13 0.00 0.00 0.00 0.00 0.00 -
P/RPS 4.51 4.66 0.00 0.00 0.00 0.00 0.00 -
P/EPS 17.58 24.20 0.00 0.00 0.00 0.00 0.00 -
EY 5.69 4.13 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.15 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 26/11/10 23/07/10 23/07/10 - - - -
Price 1.00 1.15 0.00 0.00 0.00 0.00 0.00 -
P/RPS 4.38 4.74 0.00 0.00 0.00 0.00 0.00 -
P/EPS 17.06 24.63 0.00 0.00 0.00 0.00 0.00 -
EY 5.86 4.06 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 1.17 0.00 0.00 0.00 0.00 0.00 -

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