[IVORY] YoY TTM Result on 30-Sep-2010 [#3]

Stock
[IVORY] IVORY PROPERTIES GROUP BERHAD
Announcement Date
26-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 46.94%
YoY--%
Quarter Report
Latest QR
Upcoming QR
IVORY's Result
IVORY's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 316,457 114,004 179,533 122,103 33.98%
PBT 24,520 42,034 36,861 35,206 -10.51%
Tax -9,830 -3,567 -7,710 -9,905 -0.23%
NP 14,690 38,467 29,151 25,301 -15.38%
-
NP to SH 15,231 38,315 29,151 25,301 -14.43%
-
Tax Rate 40.09% 8.49% 20.92% 28.13% -
Total Cost 301,767 75,537 150,382 96,802 41.81%
-
Net Worth 379,651 361,430 210,294 169,600 28.09%
Dividend
31/12/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - -
Div Payout % - - - - -
Equity
31/12/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 379,651 361,430 210,294 169,600 28.09%
NOSH 446,648 440,769 186,100 173,062 33.81%
Ratio Analysis
31/12/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 4.64% 33.74% 16.24% 20.72% -
ROE 4.01% 10.60% 13.86% 14.92% -
Per Share
31/12/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 70.85 25.86 96.47 70.55 0.13%
EPS 3.41 8.69 15.66 14.62 -36.06%
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.82 1.13 0.98 -4.27%
Adjusted Per Share Value based on latest NOSH - 173,062
31/12/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 64.57 23.26 36.63 24.91 33.99%
EPS 3.11 7.82 5.95 5.16 -14.40%
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.7747 0.7375 0.4291 0.3461 28.08%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/12 30/09/11 30/09/10 CAGR
Date 31/12/13 28/09/12 30/09/11 30/09/10 -
Price 0.59 0.50 0.83 1.13 -
P/RPS 0.83 1.93 0.86 1.60 -18.26%
P/EPS 17.30 5.75 5.30 7.73 28.08%
EY 5.78 17.39 18.87 12.94 -21.93%
DY 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.61 0.73 1.15 -14.52%
Price Multiplier on Announcement Date
31/12/13 30/09/12 30/09/11 30/09/10 CAGR
Date 27/02/14 30/11/12 30/11/11 - -
Price 0.63 0.50 1.01 0.00 -
P/RPS 0.89 1.93 1.05 0.00 -
P/EPS 18.47 5.75 6.45 0.00 -
EY 5.41 17.39 15.51 0.00 -
DY 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.61 0.89 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