[IVORY] QoQ Quarter Result on 31-Mar-2017 [#4]

Stock
[IVORY] IVORY PROPERTIES GROUP BERHAD
Announcement Date
30-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Mar-2017 [#4]
Profit Trend
QoQ- -193.52%
YoY- -2496.61%
Quarter Report
Latest QR
Upcoming QR
IVORY's Result
IVORY's Financial Summary
View:
Show?
Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 35,691 56,051 129,086 127,325 100,211 83,669 61,646 -30.46%
PBT 11,024 3,015 13,651 -6,661 7,032 4,769 7,264 31.96%
Tax -4,169 -688 -4,878 2,418 -2,497 -1,612 -1,557 92.47%
NP 6,855 2,327 8,773 -4,243 4,535 3,157 5,707 12.95%
-
NP to SH 6,855 2,328 8,773 -4,242 4,536 3,158 5,707 12.95%
-
Tax Rate 37.82% 22.82% 35.73% - 35.51% 33.80% 21.43% -
Total Cost 28,836 53,724 120,313 131,568 95,676 80,512 55,939 -35.63%
-
Net Worth 460,675 455,774 450,873 445,972 450,873 445,972 419,107 6.48%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 460,675 455,774 450,873 445,972 450,873 445,972 419,107 6.48%
NOSH 490,079 490,079 490,079 490,079 490,079 490,079 445,859 6.48%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 19.21% 4.15% 6.80% -3.33% 4.53% 3.77% 9.26% -
ROE 1.49% 0.51% 1.95% -0.95% 1.01% 0.71% 1.36% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 7.28 11.44 26.34 25.98 20.45 17.07 13.83 -34.72%
EPS 1.40 0.48 1.79 -0.87 0.93 0.64 1.28 6.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 0.93 0.92 0.91 0.92 0.91 0.94 0.00%
Adjusted Per Share Value based on latest NOSH - 490,079
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 7.28 11.44 26.34 25.98 20.45 17.07 12.58 -30.48%
EPS 1.40 0.48 1.79 -0.87 0.93 0.64 1.16 13.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 0.93 0.92 0.91 0.92 0.91 0.8552 6.48%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.32 0.385 0.415 0.57 0.435 0.40 0.41 -
P/RPS 4.39 3.37 1.58 2.19 2.13 2.34 2.97 29.66%
P/EPS 22.88 81.05 23.18 -65.85 47.00 62.07 32.03 -20.04%
EY 4.37 1.23 4.31 -1.52 2.13 1.61 3.12 25.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.41 0.45 0.63 0.47 0.44 0.44 -15.75%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 22/11/17 28/08/17 30/05/17 21/02/17 28/11/16 29/08/16 -
Price 0.29 0.35 0.375 0.43 0.475 0.465 0.405 -
P/RPS 3.98 3.06 1.42 1.66 2.32 2.72 2.93 22.58%
P/EPS 20.73 73.68 20.95 -49.68 51.32 72.16 31.64 -24.50%
EY 4.82 1.36 4.77 -2.01 1.95 1.39 3.16 32.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.38 0.41 0.47 0.52 0.51 0.43 -19.55%

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