[IVORY] YoY 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- 87.6%
YoY- 13.72%
Quarter Report
Latest QR
Upcoming QR
IVORY's Result
IVORY's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 75,293 97,264 47,195 66,298 25,897 0 -
PBT 2,951 3,903 28,637 11,748 11,977 0 -
Tax -1,412 -1,715 -1,280 -2,156 -3,542 0 -
NP 1,539 2,188 27,357 9,592 8,435 0 -
-
NP to SH 1,686 2,328 27,384 9,592 8,435 0 -
-
Tax Rate 47.85% 43.94% 4.47% 18.35% 29.57% - -
Total Cost 73,754 95,076 19,838 56,706 17,462 0 -
-
Net Worth 368,257 371,584 305,945 206,339 129,769 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 368,257 371,584 305,945 206,339 129,769 0 -
NOSH 443,684 447,692 377,710 185,891 141,053 0 -
Ratio Analysis
30/09/13 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 2.04% 2.25% 57.97% 14.47% 32.57% 0.00% -
ROE 0.46% 0.63% 8.95% 4.65% 6.50% 0.00% -
Per Share
30/09/13 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 16.97 21.73 12.50 35.66 18.36 0.00 -
EPS 0.38 0.52 7.25 5.16 5.98 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 15.36 19.85 9.63 13.53 5.28 0.00 -
EPS 0.34 0.48 5.59 1.96 1.72 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7514 0.7582 0.6243 0.421 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 3.48 3.01 4.16 2.61 0.00 0.00 -
P/EPS 155.26 125.96 7.17 18.02 0.00 0.00 -
EY 0.64 0.79 13.94 5.55 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 3.54 2.65 4.16 2.64 0.00 0.00 -
P/EPS 157.89 110.58 7.17 18.22 0.00 0.00 -
EY 0.63 0.90 13.94 5.49 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