[IVORY] YoY Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[IVORY] IVORY PROPERTIES GROUP BERHAD
Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 340.09%
YoY- 110.09%
Quarter Report
Latest QR
Upcoming QR
IVORY's Result
IVORY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/09/13 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 215,500 451,618 301,032 142,594 187,250 160,252 0 -
PBT 22,756 20,136 14,234 64,820 36,208 47,118 0 -
Tax -2,130 -8,646 -5,822 -3,126 -6,798 -13,182 0 -
NP 20,626 11,490 8,412 61,694 29,410 33,936 0 -
-
NP to SH 21,618 12,224 8,852 61,788 29,410 33,936 0 -
-
Tax Rate 9.36% 42.94% 40.90% 4.82% 18.77% 27.98% - -
Total Cost 194,874 440,128 292,620 80,900 157,840 126,316 0 -
-
Net Worth 392,061 370,289 371,068 228,322 206,353 129,763 0 -
Dividend
30/09/14 30/09/13 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 392,061 370,289 371,068 228,322 206,353 129,763 0 -
NOSH 445,524 446,131 447,070 281,879 185,903 141,047 0 -
Ratio Analysis
30/09/14 30/09/13 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 9.57% 2.54% 2.79% 43.27% 15.71% 21.18% 0.00% -
ROE 5.51% 3.30% 2.39% 27.06% 14.25% 26.15% 0.00% -
Per Share
30/09/14 30/09/13 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 48.37 101.23 67.33 50.59 100.72 113.62 0.00 -
EPS 4.86 2.74 1.98 21.92 15.82 24.06 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.83 0.83 0.81 1.11 0.92 0.00 -
Adjusted Per Share Value based on latest NOSH - 377,710
30/09/14 30/09/13 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 43.98 92.17 61.44 29.10 38.21 32.70 0.00 -
EPS 4.41 2.49 1.81 12.61 6.00 6.93 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8001 0.7557 0.7573 0.466 0.4211 0.2648 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/09/14 30/09/13 28/06/13 29/06/12 30/06/11 - - -
Price 0.59 0.59 0.655 0.52 0.93 0.00 0.00 -
P/RPS 1.22 0.58 0.97 1.03 0.92 0.00 0.00 -
P/EPS 12.16 21.53 33.08 2.37 5.88 0.00 0.00 -
EY 8.22 4.64 3.02 42.15 17.01 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.71 0.79 0.64 0.84 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 21/11/14 28/11/13 29/08/13 30/08/12 25/08/11 23/07/10 - -
Price 0.505 0.60 0.575 0.52 0.94 0.00 0.00 -
P/RPS 1.04 0.59 0.85 1.03 0.93 0.00 0.00 -
P/EPS 10.41 21.90 29.04 2.37 5.94 0.00 0.00 -
EY 9.61 4.57 3.44 42.15 16.83 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.72 0.69 0.64 0.85 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