[IVORY] YoY Annualized Quarter Result on 30-Jun-2024 [#1]

Stock
[IVORY] IVORY PROPERTIES GROUP BERHAD
Announcement Date
30-Aug-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2025
Quarter
30-Jun-2024 [#1]
Profit Trend
QoQ- 65.74%
YoY- 12.21%
Quarter Report
Latest QR
Upcoming QR
IVORY's Result
IVORY's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 5,288 22,148 20,508 11,472 9,612 93,960 107,984 -39.48%
PBT -22,604 -26,876 -12,328 -56,704 -30,548 -16,080 -7,824 19.32%
Tax -140 968 0 -768 -980 -1,928 -3,252 -40.77%
NP -22,744 -25,908 -12,328 -57,472 -31,528 -18,008 -11,076 12.72%
-
NP to SH -22,744 -25,908 -12,328 -57,472 -31,528 -17,992 -11,076 12.72%
-
Tax Rate - - - - - - - -
Total Cost 28,032 48,056 32,836 68,944 41,140 111,968 119,060 -21.40%
-
Net Worth 34,305 98,015 225,436 294,047 387,162 406,766 441,071 -34.64%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - - - - - 49,007 -
Div Payout % - - - - - - 0.00% -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 34,305 98,015 225,436 294,047 387,162 406,766 441,071 -34.64%
NOSH 490,079 490,079 490,079 490,079 490,079 490,079 490,079 0.00%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin -430.11% -116.98% -60.11% -500.98% -328.01% -19.17% -10.26% -
ROE -66.30% -26.43% -5.47% -19.55% -8.14% -4.42% -2.51% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 1.08 4.52 4.18 2.34 1.96 19.17 22.03 -39.47%
EPS -4.64 -5.28 -2.52 -11.72 -6.44 -3.68 -2.28 12.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 10.00 -
NAPS 0.07 0.20 0.46 0.60 0.79 0.83 0.90 -34.64%
Adjusted Per Share Value based on latest NOSH - 490,079
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 1.08 4.52 4.19 2.34 1.96 19.18 22.04 -39.47%
EPS -4.64 -5.29 -2.52 -11.73 -6.43 -3.67 -2.26 12.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 10.00 -
NAPS 0.07 0.20 0.4601 0.6001 0.7901 0.8301 0.9001 -34.64%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.06 0.085 0.115 0.145 0.14 0.205 0.275 -
P/RPS 5.56 1.88 2.75 6.19 7.14 1.07 1.25 28.21%
P/EPS -1.29 -1.61 -4.57 -1.24 -2.18 -5.58 -12.17 -31.18%
EY -77.35 -62.19 -21.87 -80.88 -45.95 -17.91 -8.22 45.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 36.36 -
P/NAPS 0.86 0.43 0.25 0.24 0.18 0.25 0.31 18.51%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 30/08/24 30/08/23 30/08/22 17/09/21 28/08/20 30/08/19 29/08/18 -
Price 0.055 0.07 0.055 0.135 0.14 0.195 0.265 -
P/RPS 5.10 1.55 1.31 5.77 7.14 1.02 1.20 27.24%
P/EPS -1.19 -1.32 -2.19 -1.15 -2.18 -5.31 -11.73 -31.68%
EY -84.38 -75.52 -45.74 -86.87 -45.95 -18.83 -8.53 46.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 37.74 -
P/NAPS 0.79 0.35 0.12 0.23 0.18 0.23 0.29 18.16%

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