[IVORY] YoY Annualized Quarter Result on 30-Sep-2020 [#2]

Stock
[IVORY] IVORY PROPERTIES GROUP BERHAD
Announcement Date
26-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
30-Sep-2020 [#2]
Profit Trend
QoQ- 23.59%
YoY- -56.19%
Quarter Report
Latest QR
Upcoming QR
IVORY's Result
IVORY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 15,012 18,086 9,718 49,658 73,936 112,958 370,274 -41.37%
PBT -23,756 -99,266 -54,290 -16,320 -16,456 -10,250 33,332 -
Tax 380 110 -714 -7,770 1,016 -4,556 -11,132 -
NP -23,376 -99,156 -55,004 -24,090 -15,440 -14,806 22,200 -
-
NP to SH -23,376 -99,156 -55,004 -24,090 -15,424 -14,788 22,202 -
-
Tax Rate - - - - - - 33.40% -
Total Cost 38,388 117,242 64,722 73,748 89,376 127,764 348,074 -30.73%
-
Net Worth 93,115 181,329 284,246 382,262 406,766 441,071 455,774 -23.24%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - 24,503 - -
Div Payout % - - - - - 0.00% - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 93,115 181,329 284,246 382,262 406,766 441,071 455,774 -23.24%
NOSH 490,079 490,079 490,079 490,079 490,079 490,079 490,079 0.00%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin -155.72% -548.25% -566.00% -48.51% -20.88% -13.11% 6.00% -
ROE -25.10% -54.68% -19.35% -6.30% -3.79% -3.35% 4.87% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 3.06 3.69 1.98 10.13 15.09 23.05 75.55 -41.38%
EPS -4.76 -20.24 -11.22 -4.92 -3.14 -3.02 4.54 -
DPS 0.00 0.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 0.19 0.37 0.58 0.78 0.83 0.90 0.93 -23.24%
Adjusted Per Share Value based on latest NOSH - 490,079
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 3.06 3.69 1.98 10.13 15.09 23.05 75.57 -41.38%
EPS -4.77 -20.24 -11.23 -4.92 -3.15 -3.02 4.53 -
DPS 0.00 0.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 0.19 0.3701 0.5801 0.7801 0.8301 0.9001 0.9302 -23.24%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.08 0.065 0.135 0.135 0.195 0.28 0.385 -
P/RPS 2.61 1.76 6.81 1.33 1.29 1.21 0.51 31.25%
P/EPS -1.68 -0.32 -1.20 -2.75 -6.20 -9.28 8.50 -
EY -59.62 -311.27 -83.14 -36.41 -16.14 -10.78 11.77 -
DY 0.00 0.00 0.00 0.00 0.00 17.86 0.00 -
P/NAPS 0.42 0.18 0.23 0.17 0.23 0.31 0.41 0.40%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 28/11/23 30/11/22 25/11/21 26/11/20 22/11/19 26/11/18 22/11/17 -
Price 0.08 0.085 0.13 0.135 0.19 0.235 0.35 -
P/RPS 2.61 2.30 6.56 1.33 1.26 1.02 0.46 33.53%
P/EPS -1.68 -0.42 -1.16 -2.75 -6.04 -7.79 7.73 -
EY -59.62 -238.03 -86.33 -36.41 -16.56 -12.84 12.94 -
DY 0.00 0.00 0.00 0.00 0.00 21.28 0.00 -
P/NAPS 0.42 0.23 0.22 0.17 0.23 0.26 0.38 1.68%

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