[IVORY] QoQ Quarter Result on 31-Mar-2015 [#4]

Stock
[IVORY] IVORY PROPERTIES GROUP BERHAD
Announcement Date
29-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Mar-2015 [#4]
Profit Trend
QoQ- 1656.44%
YoY- 136.87%
Quarter Report
Latest QR
Upcoming QR
IVORY's Result
IVORY's Financial Summary
View:
Show?
Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 157,280 102,429 47,416 46,108 56,908 50,988 56,762 96.91%
PBT 3,011 2,571 8,154 5,770 295 2,012 9,366 -52.97%
Tax -1,589 -1,726 -1,710 2,203 68 -1,870 805 -
NP 1,422 845 6,444 7,973 363 142 10,171 -72.96%
-
NP to SH 1,423 845 6,592 8,589 489 382 10,427 -73.39%
-
Tax Rate 52.77% 67.13% 20.97% -38.18% -23.05% 92.94% -8.59% -
Total Cost 155,858 101,584 40,972 38,135 56,545 50,846 46,591 123.18%
-
Net Worth 409,112 409,157 0 401,369 391,199 373,511 392,126 2.85%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 409,112 409,157 0 401,369 391,199 373,511 392,126 2.85%
NOSH 444,687 444,736 444,945 445,965 444,545 424,444 445,598 -0.13%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 0.90% 0.82% 13.59% 17.29% 0.64% 0.28% 17.92% -
ROE 0.35% 0.21% 0.00% 2.14% 0.13% 0.10% 2.66% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 35.37 23.03 10.66 10.34 12.80 12.01 12.74 97.16%
EPS 0.32 0.19 1.48 1.93 0.11 0.09 2.34 -73.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 0.92 0.00 0.90 0.88 0.88 0.88 2.99%
Adjusted Per Share Value based on latest NOSH - 445,965
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 32.10 20.90 9.68 9.41 11.61 10.41 11.58 96.96%
EPS 0.29 0.17 1.35 1.75 0.10 0.08 2.13 -73.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8349 0.835 0.00 0.8191 0.7984 0.7623 0.8003 2.85%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.40 0.365 0.40 0.40 0.42 0.59 0.63 -
P/RPS 1.13 1.58 3.75 3.87 3.28 4.91 4.95 -62.54%
P/EPS 125.00 192.11 27.00 20.77 381.82 655.56 26.92 177.55%
EY 0.80 0.52 3.70 4.81 0.26 0.15 3.71 -63.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.40 0.00 0.44 0.48 0.67 0.72 -29.01%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 23/02/16 27/11/15 27/08/15 29/05/15 24/02/15 21/11/14 28/08/14 -
Price 0.355 0.395 0.335 0.425 0.425 0.505 0.595 -
P/RPS 1.00 1.72 3.14 4.11 3.32 4.20 4.67 -64.10%
P/EPS 110.94 207.89 22.61 22.07 386.36 561.11 25.43 166.27%
EY 0.90 0.48 4.42 4.53 0.26 0.18 3.93 -62.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.43 0.00 0.47 0.48 0.57 0.68 -30.90%

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