[IVORY] YoY Quarter Result on 31-Dec-2015 [#3]

Stock
[IVORY] IVORY PROPERTIES GROUP BERHAD
Announcement Date
23-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- 68.4%
YoY- 191.0%
Quarter Report
Latest QR
Upcoming QR
IVORY's Result
IVORY's Financial Summary
View:
Show?
Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/09/12 CAGR
Revenue 45,842 35,691 100,211 157,280 56,908 90,648 48,457 -0.88%
PBT -1,078 11,024 7,032 3,011 295 14,452 2,260 -
Tax -1,767 -4,169 -2,497 -1,589 68 -5,507 -327 30.96%
NP -2,845 6,855 4,535 1,422 363 8,945 1,933 -
-
NP to SH -2,840 6,855 4,536 1,423 489 9,119 1,719 -
-
Tax Rate - 37.82% 35.51% 52.77% -23.05% 38.11% 14.47% -
Total Cost 48,687 28,836 95,676 155,858 56,545 81,703 46,524 0.72%
-
Net Worth 421,468 460,675 450,873 409,112 391,199 379,651 361,430 2.48%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/09/12 CAGR
Net Worth 421,468 460,675 450,873 409,112 391,199 379,651 361,430 2.48%
NOSH 490,079 490,079 490,079 444,687 444,545 446,648 440,769 1.70%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/09/12 CAGR
NP Margin -6.21% 19.21% 4.53% 0.90% 0.64% 9.87% 3.99% -
ROE -0.67% 1.49% 1.01% 0.35% 0.13% 2.40% 0.48% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/09/12 CAGR
RPS 9.35 7.28 20.45 35.37 12.80 20.30 10.99 -2.55%
EPS -0.58 1.40 0.93 0.32 0.11 2.05 0.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.86 0.94 0.92 0.92 0.88 0.85 0.82 0.76%
Adjusted Per Share Value based on latest NOSH - 444,687
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/09/12 CAGR
RPS 9.35 7.28 20.45 32.09 11.61 18.50 9.89 -0.89%
EPS -0.58 1.40 0.93 0.29 0.10 1.86 0.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.86 0.94 0.92 0.8348 0.7982 0.7747 0.7375 2.48%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/09/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 28/09/12 -
Price 0.215 0.32 0.435 0.40 0.42 0.59 0.50 -
P/RPS 2.30 4.39 2.13 1.13 3.28 2.91 4.55 -10.33%
P/EPS -37.10 22.88 47.00 125.00 381.82 28.90 128.21 -
EY -2.70 4.37 2.13 0.80 0.26 3.46 0.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.34 0.47 0.43 0.48 0.69 0.61 -13.29%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/09/12 CAGR
Date 22/02/19 27/02/18 21/02/17 23/02/16 24/02/15 27/02/14 30/11/12 -
Price 0.225 0.29 0.475 0.355 0.425 0.63 0.50 -
P/RPS 2.41 3.98 2.32 1.00 3.32 3.10 4.55 -9.66%
P/EPS -38.83 20.73 51.32 110.94 386.36 30.86 128.21 -
EY -2.58 4.82 1.95 0.90 0.26 3.24 0.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.31 0.52 0.39 0.48 0.74 0.61 -12.74%

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