[IVORY] YoY Cumulative Quarter Result on 30-Jun-2011 [#2]

Stock
[IVORY] IVORY PROPERTIES GROUP BERHAD
Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 187.6%
YoY- -13.34%
Quarter Report
Latest QR
Upcoming QR
IVORY's Result
IVORY's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 225,809 150,516 71,297 93,625 80,126 0 -
PBT 10,068 7,117 32,410 18,104 23,559 0 -
Tax -4,323 -2,911 -1,563 -3,399 -6,591 0 -
NP 5,745 4,206 30,847 14,705 16,968 0 -
-
NP to SH 6,112 4,426 30,894 14,705 16,968 0 -
-
Tax Rate 42.94% 40.90% 4.82% 18.77% 27.98% - -
Total Cost 220,064 146,310 40,450 78,920 63,158 0 -
-
Net Worth 370,289 371,068 228,322 206,353 129,763 0 -
Dividend
30/09/13 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/09/13 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 370,289 371,068 228,322 206,353 129,763 0 -
NOSH 446,131 447,070 281,879 185,903 141,047 0 -
Ratio Analysis
30/09/13 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 2.54% 2.79% 43.27% 15.71% 21.18% 0.00% -
ROE 1.65% 1.19% 13.53% 7.13% 13.08% 0.00% -
Per Share
30/09/13 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 50.61 33.67 25.29 50.36 56.81 0.00 -
EPS 1.37 0.99 10.96 7.91 12.03 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.83 0.81 1.11 0.92 0.00 -
Adjusted Per Share Value based on latest NOSH - 185,891
30/09/13 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 46.08 30.71 14.55 19.10 16.35 0.00 -
EPS 1.25 0.90 6.30 3.00 3.46 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7556 0.7572 0.4659 0.4211 0.2648 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/09/13 28/06/13 29/06/12 30/06/11 - - -
Price 0.59 0.655 0.52 0.93 0.00 0.00 -
P/RPS 1.17 1.95 2.06 1.85 0.00 0.00 -
P/EPS 43.07 66.16 4.74 11.76 0.00 0.00 -
EY 2.32 1.51 21.08 8.51 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.79 0.64 0.84 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/13 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 28/11/13 29/08/13 30/08/12 25/08/11 23/07/10 - -
Price 0.60 0.575 0.52 0.94 0.00 0.00 -
P/RPS 1.19 1.71 2.06 1.87 0.00 0.00 -
P/EPS 43.80 58.08 4.74 11.88 0.00 0.00 -
EY 2.28 1.72 21.08 8.41 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 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