[IVORY] YoY Annualized Quarter Result on 31-Dec-2020 [#3]

Stock
[IVORY] IVORY PROPERTIES GROUP BERHAD
Announcement Date
23-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Dec-2020 [#3]
Profit Trend
QoQ- 25.73%
YoY- -97.56%
Quarter Report
Latest QR
Upcoming QR
IVORY's Result
IVORY's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 11,556 -8,754 15,313 53,840 52,109 136,428 294,437 -41.69%
PBT -33,864 -104,122 -60,960 -11,629 -9,698 -8,270 36,920 -
Tax 5,810 392 -769 -6,261 632 -5,393 -12,980 -
NP -28,053 -103,730 -61,729 -17,890 -9,066 -13,664 23,940 -
-
NP to SH -28,053 -103,730 -61,729 -17,890 -9,056 -13,645 23,941 -
-
Tax Rate - - - - - - 35.16% -
Total Cost 39,609 94,976 77,042 71,730 61,175 150,092 270,497 -27.38%
-
Net Worth 83,313 151,924 264,643 382,262 406,766 421,468 460,675 -24.78%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - 16,335 - -
Div Payout % - - - - - 0.00% - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 83,313 151,924 264,643 382,262 406,766 421,468 460,675 -24.78%
NOSH 490,079 490,079 490,079 490,079 490,079 490,079 490,079 0.00%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin -242.76% 0.00% -403.11% -33.23% -17.40% -10.02% 8.13% -
ROE -33.67% -68.28% -23.33% -4.68% -2.23% -3.24% 5.20% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 2.36 0.00 3.12 10.99 10.63 27.84 60.08 -41.68%
EPS -5.72 -21.16 -12.60 -3.65 -1.85 -2.79 4.88 -
DPS 0.00 0.00 0.00 0.00 0.00 3.33 0.00 -
NAPS 0.17 0.31 0.54 0.78 0.83 0.86 0.94 -24.78%
Adjusted Per Share Value based on latest NOSH - 490,079
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 2.36 0.00 3.13 10.99 10.63 27.84 60.09 -41.68%
EPS -5.73 -21.17 -12.60 -3.65 -1.85 -2.78 4.89 -
DPS 0.00 0.00 0.00 0.00 0.00 3.33 0.00 -
NAPS 0.17 0.3101 0.5401 0.7801 0.8301 0.8601 0.9402 -24.79%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.08 0.08 0.12 0.195 0.18 0.215 0.32 -
P/RPS 3.39 0.00 3.84 1.77 1.69 0.77 0.53 36.22%
P/EPS -1.40 -0.38 -0.95 -5.34 -9.74 -7.72 6.55 -
EY -71.55 -264.58 -104.96 -18.72 -10.27 -12.95 15.27 -
DY 0.00 0.00 0.00 0.00 0.00 15.50 0.00 -
P/NAPS 0.47 0.26 0.22 0.25 0.22 0.25 0.34 5.54%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 22/02/24 27/02/23 24/02/22 23/02/21 28/02/20 22/02/19 27/02/18 -
Price 0.07 0.075 0.115 0.165 0.155 0.225 0.29 -
P/RPS 2.97 0.00 3.68 1.50 1.46 0.81 0.48 35.47%
P/EPS -1.22 -0.35 -0.91 -4.52 -8.39 -8.08 5.94 -
EY -81.77 -282.21 -109.53 -22.12 -11.92 -12.37 16.85 -
DY 0.00 0.00 0.00 0.00 0.00 14.81 0.00 -
P/NAPS 0.41 0.24 0.21 0.21 0.19 0.26 0.31 4.76%

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