[IVORY] YoY Cumulative Quarter Result on 30-Sep-2019 [#2]

Stock
[IVORY] IVORY PROPERTIES GROUP BERHAD
Announcement Date
22-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
30-Sep-2019 [#2]
Profit Trend
QoQ- -71.45%
YoY- -4.3%
Quarter Report
Latest QR
Upcoming QR
IVORY's Result
IVORY's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 9,043 4,859 24,829 36,968 56,479 185,137 145,315 -37.03%
PBT -49,633 -27,145 -8,160 -8,228 -5,125 16,666 12,033 -
Tax 55 -357 -3,885 508 -2,278 -5,566 -3,169 -
NP -49,578 -27,502 -12,045 -7,720 -7,403 11,100 8,864 -
-
NP to SH -49,578 -27,502 -12,045 -7,712 -7,394 11,101 8,865 -
-
Tax Rate - - - - - 33.40% 26.34% -
Total Cost 58,621 32,361 36,874 44,688 63,882 174,037 136,451 -13.12%
-
Net Worth 181,329 284,246 382,262 406,766 441,071 455,774 445,972 -13.92%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div - - - - 12,251 - - -
Div Payout % - - - - 0.00% - - -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 181,329 284,246 382,262 406,766 441,071 455,774 445,972 -13.92%
NOSH 490,079 490,079 490,079 490,079 490,079 490,079 490,079 0.00%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin -548.25% -566.00% -48.51% -20.88% -13.11% 6.00% 6.10% -
ROE -27.34% -9.68% -3.15% -1.90% -1.68% 2.44% 1.99% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 1.85 0.99 5.07 7.54 11.52 37.78 29.65 -37.00%
EPS -10.12 -5.61 -2.46 -1.57 -1.51 2.27 1.89 -
DPS 0.00 0.00 0.00 0.00 2.50 0.00 0.00 -
NAPS 0.37 0.58 0.78 0.83 0.90 0.93 0.91 -13.92%
Adjusted Per Share Value based on latest NOSH - 490,079
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 1.85 0.99 5.07 7.54 11.53 37.78 29.66 -37.01%
EPS -10.12 -5.61 -2.46 -1.57 -1.51 2.27 1.81 -
DPS 0.00 0.00 0.00 0.00 2.50 0.00 0.00 -
NAPS 0.3701 0.5801 0.7801 0.8301 0.9001 0.9302 0.9101 -13.92%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 0.065 0.135 0.135 0.195 0.28 0.385 0.40 -
P/RPS 3.52 13.62 2.66 2.59 2.43 1.02 1.35 17.31%
P/EPS -0.64 -2.41 -5.49 -12.39 -18.56 17.00 22.11 -
EY -155.64 -41.57 -18.21 -8.07 -5.39 5.88 4.52 -
DY 0.00 0.00 0.00 0.00 8.93 0.00 0.00 -
P/NAPS 0.18 0.23 0.17 0.23 0.31 0.41 0.44 -13.83%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/11/22 25/11/21 26/11/20 22/11/19 26/11/18 22/11/17 28/11/16 -
Price 0.085 0.13 0.135 0.19 0.235 0.35 0.465 -
P/RPS 4.61 13.11 2.66 2.52 2.04 0.93 1.57 19.65%
P/EPS -0.84 -2.32 -5.49 -12.07 -15.58 15.45 25.71 -
EY -119.02 -43.17 -18.21 -8.28 -6.42 6.47 3.89 -
DY 0.00 0.00 0.00 0.00 10.64 0.00 0.00 -
P/NAPS 0.23 0.22 0.17 0.23 0.26 0.38 0.51 -12.42%

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