[IVORY] YoY Cumulative Quarter Result on 31-Dec-2021 [#3]

Stock
[IVORY] IVORY PROPERTIES GROUP BERHAD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Dec-2021 [#3]
Profit Trend
QoQ- -68.34%
YoY- -245.04%
Quarter Report
Latest QR
Upcoming QR
IVORY's Result
IVORY's Financial Summary
View:
Show?
Cumulative Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 8,667 -6,566 11,485 40,380 39,082 102,321 220,828 -41.69%
PBT -25,398 -78,092 -45,720 -8,722 -7,274 -6,203 27,690 -
Tax 4,358 294 -577 -4,696 474 -4,045 -9,735 -
NP -21,040 -77,798 -46,297 -13,418 -6,800 -10,248 17,955 -
-
NP to SH -21,040 -77,798 -46,297 -13,418 -6,792 -10,234 17,956 -
-
Tax Rate - - - - - - 35.16% -
Total Cost 29,707 71,232 57,782 53,798 45,882 112,569 202,873 -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 - - - - - 12,251 - -
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 -25.25% -51.21% -17.49% -3.51% -1.67% -2.43% 3.90% -
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 1.77 0.00 2.34 8.24 7.97 20.88 45.06 -41.68%
EPS -4.29 -15.87 -9.45 -2.74 -1.39 -2.09 3.66 -
DPS 0.00 0.00 0.00 0.00 0.00 2.50 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 1.77 0.00 2.34 8.24 7.98 20.88 45.07 -41.68%
EPS -4.29 -15.88 -9.45 -2.74 -1.39 -2.09 3.66 -
DPS 0.00 0.00 0.00 0.00 0.00 2.50 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 4.52 0.00 5.12 2.37 2.26 1.03 0.71 36.11%
P/EPS -1.86 -0.50 -1.27 -7.12 -12.99 -10.30 8.73 -
EY -53.66 -198.43 -78.72 -14.04 -7.70 -9.71 11.45 -
DY 0.00 0.00 0.00 0.00 0.00 11.63 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 3.96 0.00 4.91 2.00 1.94 1.08 0.64 35.47%
P/EPS -1.63 -0.47 -1.22 -6.03 -11.18 -10.77 7.92 -
EY -61.33 -211.66 -82.15 -16.59 -8.94 -9.28 12.63 -
DY 0.00 0.00 0.00 0.00 0.00 11.11 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