[IVORY] YoY Quarter Result on 31-Mar-2015 [#4]

Stock
[IVORY] IVORY PROPERTIES GROUP BERHAD
Announcement Date
29-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Mar-2015 [#4]
Profit Trend
QoQ- 1656.44%
YoY- 136.87%
Quarter Report
Latest QR
Upcoming QR
IVORY's Result
IVORY's Financial Summary
View:
Show?
Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/12/12 31/12/11 31/12/10 CAGR
Revenue 16,982 127,325 115,882 46,108 92,019 -5,750 42,543 -11.89%
PBT -10,465 -6,661 2,508 5,770 706 7,364 13,814 -
Tax 3,013 2,418 -2,331 2,203 -1,010 -1,677 -2,907 -
NP -7,452 -4,243 177 7,973 -304 5,687 10,907 -
-
NP to SH -7,451 -4,242 177 8,589 -427 5,702 10,907 -
-
Tax Rate - - 92.94% -38.18% 143.06% 22.77% 21.04% -
Total Cost 24,434 131,568 115,705 38,135 92,323 -11,437 31,636 -3.49%
-
Net Worth 455,774 445,972 415,669 401,369 350,139 215,525 191,710 12.68%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 455,774 445,972 415,669 401,369 350,139 215,525 191,710 12.68%
NOSH 490,079 490,079 446,956 445,965 426,999 185,798 186,126 14.28%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -43.88% -3.33% 0.15% 17.29% -0.33% 0.00% 25.64% -
ROE -1.63% -0.95% 0.04% 2.14% -0.12% 2.65% 5.69% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/12/12 31/12/11 31/12/10 CAGR
RPS 3.47 25.98 25.93 10.34 21.55 0.00 22.86 -22.89%
EPS -1.52 -0.87 0.04 1.93 -0.10 3.06 5.86 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.93 0.91 0.93 0.90 0.82 1.16 1.03 -1.39%
Adjusted Per Share Value based on latest NOSH - 445,965
31/03/18 31/03/17 31/03/16 31/03/15 31/12/12 31/12/11 31/12/10 CAGR
RPS 3.47 25.98 23.65 9.41 18.78 0.00 8.68 -11.87%
EPS -1.52 -0.87 0.04 1.75 -0.09 1.16 2.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9302 0.9101 0.8483 0.8191 0.7146 0.4398 0.3912 12.68%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/12/12 31/12/11 31/12/10 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/12/12 30/12/11 30/12/10 -
Price 0.27 0.57 0.36 0.40 0.49 0.99 1.03 -
P/RPS 7.79 2.19 1.39 3.87 2.27 0.00 4.51 7.82%
P/EPS -17.76 -65.85 909.06 20.77 -490.00 32.26 17.58 -
EY -5.63 -1.52 0.11 4.81 -0.20 3.10 5.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.63 0.39 0.44 0.60 0.85 1.00 -15.69%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/12/12 31/12/11 31/12/10 CAGR
Date 31/05/18 30/05/17 31/05/16 29/05/15 27/02/13 29/02/12 28/02/11 -
Price 0.30 0.43 0.46 0.425 0.50 1.09 1.00 -
P/RPS 8.66 1.66 1.77 4.11 2.32 0.00 4.38 9.85%
P/EPS -19.73 -49.68 1,161.58 22.07 -500.00 35.52 17.06 -
EY -5.07 -2.01 0.09 4.53 -0.20 2.82 5.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.47 0.49 0.47 0.61 0.94 0.97 -14.18%

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