[IVORY] QoQ Quarter Result on 2022-03-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show? QoQ % Horiz. %
Quarter Result 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue -15,609 3,916 5,127 14,236 6,626 1,991 2,868 - QoQ % -498.60% -23.62% -63.99% 114.85% 232.80% -30.58% - Horiz. % -544.25% 136.54% 178.77% 496.37% 231.03% 69.42% 100.00%
PBT -28,459 -46,551 -3,082 -27,455 -18,575 -12,968 -14,176 58.94% QoQ % 38.86% -1,410.42% 88.77% -47.81% -43.24% 8.52% - Horiz. % 200.75% 328.38% 21.74% 193.67% 131.03% 91.48% 100.00%
Tax 239 55 0 -2,216 -220 -165 -192 - QoQ % 334.55% 0.00% 0.00% -907.27% -33.33% 14.06% - Horiz. % -124.48% -28.65% -0.00% 1,154.17% 114.58% 85.94% 100.00%
NP -28,220 -46,496 -3,082 -29,671 -18,795 -13,133 -14,368 56.64% QoQ % 39.31% -1,408.63% 89.61% -57.87% -43.11% 8.60% - Horiz. % 196.41% 323.61% 21.45% 206.51% 130.81% 91.40% 100.00%
NP to SH -28,220 -46,496 -3,082 -29,671 -18,795 -13,133 -14,368 56.64% QoQ % 39.31% -1,408.63% 89.61% -57.87% -43.11% 8.60% - Horiz. % 196.41% 323.61% 21.45% 206.51% 130.81% 91.40% 100.00%
Tax Rate - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 12,611 50,412 8,209 43,907 25,421 15,124 17,236 -18.76% QoQ % -74.98% 514.11% -81.30% 72.72% 68.08% -12.25% - Horiz. % 73.17% 292.48% 47.63% 254.74% 147.49% 87.75% 100.00%
Net Worth 151,924 181,329 225,436 233,473 264,643 284,246 294,047 -35.53% QoQ % -16.22% -19.57% -3.44% -11.78% -6.90% -3.33% - Horiz. % 51.67% 61.67% 76.67% 79.40% 90.00% 96.67% 100.00%
Dividend 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 151,924 181,329 225,436 233,473 264,643 284,246 294,047 -35.53% QoQ % -16.22% -19.57% -3.44% -11.78% -6.90% -3.33% - Horiz. % 51.67% 61.67% 76.67% 79.40% 90.00% 96.67% 100.00%
NOSH 490,079 490,079 490,079 490,079 490,079 490,079 490,079 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 0.00 % -1,187.33 % -60.11 % -208.42 % -283.66 % -659.62 % -500.98 % - QoQ % 0.00% -1,875.26% 71.16% 26.52% 57.00% -31.67% - Horiz. % -0.00% 237.00% 12.00% 41.60% 56.62% 131.67% 100.00%
ROE -18.57 % -25.64 % -1.37 % -12.71 % -7.10 % -4.62 % -4.89 % 142.82% QoQ % 27.57% -1,771.53% 89.22% -79.01% -53.68% 5.52% - Horiz. % 379.75% 524.34% 28.02% 259.92% 145.19% 94.48% 100.00%
Per Share 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS - 0.80 1.05 2.90 1.35 0.41 0.59 - QoQ % 0.00% -23.81% -63.79% 114.81% 229.27% -30.51% - Horiz. % 0.00% 135.59% 177.97% 491.53% 228.81% 69.49% 100.00%
EPS -5.76 -9.49 -0.63 -6.05 -3.84 -2.68 -2.93 56.74% QoQ % 39.30% -1,406.35% 89.59% -57.55% -43.28% 8.53% - Horiz. % 196.59% 323.89% 21.50% 206.48% 131.06% 91.47% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.3100 0.3700 0.4600 0.4764 0.5400 0.5800 0.6000 -35.53% QoQ % -16.22% -19.57% -3.44% -11.78% -6.90% -3.33% - Horiz. % 51.67% 61.67% 76.67% 79.40% 90.00% 96.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 490,079 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS - 0.80 1.05 2.90 1.35 0.41 0.59 - QoQ % 0.00% -23.81% -63.79% 114.81% 229.27% -30.51% - Horiz. % 0.00% 135.59% 177.97% 491.53% 228.81% 69.49% 100.00%
EPS -5.76 -9.49 -0.63 -6.05 -3.84 -2.68 -2.93 56.74% QoQ % 39.30% -1,406.35% 89.59% -57.55% -43.28% 8.53% - Horiz. % 196.59% 323.89% 21.50% 206.48% 131.06% 91.47% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.3100 0.3700 0.4600 0.4764 0.5400 0.5800 0.6000 -35.53% QoQ % -16.22% -19.57% -3.44% -11.78% -6.90% -3.33% - Horiz. % 51.67% 61.67% 76.67% 79.40% 90.00% 96.67% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.0800 0.0650 0.1150 0.1150 0.1200 0.1350 0.1450 -
P/RPS 0.00 8.13 10.99 3.96 8.88 33.23 24.78 - QoQ % 0.00% -26.02% 177.53% -55.41% -73.28% 34.10% - Horiz. % 0.00% 32.81% 44.35% 15.98% 35.84% 134.10% 100.00%
P/EPS -1.39 -0.69 -18.29 -1.90 -3.13 -5.04 -4.95 -57.02% QoQ % -101.45% 96.23% -862.63% 39.30% 37.90% -1.82% - Horiz. % 28.08% 13.94% 369.49% 38.38% 63.23% 101.82% 100.00%
EY -71.98 -145.96 -5.47 -52.65 -31.96 -19.85 -20.22 132.60% QoQ % 50.69% -2,568.37% 89.61% -64.74% -61.01% 1.83% - Horiz. % 355.98% 721.86% 27.05% 260.39% 158.06% 98.17% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.26 0.18 0.25 0.24 0.22 0.23 0.24 5.47% QoQ % 44.44% -28.00% 4.17% 9.09% -4.35% -4.17% - Horiz. % 108.33% 75.00% 104.17% 100.00% 91.67% 95.83% 100.00%
Price Multiplier on Announcement Date 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 27/02/23 30/11/22 30/08/22 31/05/22 24/02/22 25/11/21 17/09/21 -
Price 0.0750 0.0850 0.0550 0.1150 0.1150 0.1300 0.1350 -
P/RPS 0.00 10.64 5.26 3.96 8.51 32.00 23.07 - QoQ % 0.00% 102.28% 32.83% -53.47% -73.41% 38.71% - Horiz. % 0.00% 46.12% 22.80% 17.17% 36.89% 138.71% 100.00%
P/EPS -1.30 -0.90 -8.75 -1.90 -3.00 -4.85 -4.60 -56.84% QoQ % -44.44% 89.71% -360.53% 36.67% 38.14% -5.43% - Horiz. % 28.26% 19.57% 190.22% 41.30% 65.22% 105.43% 100.00%
EY -76.78 -111.62 -11.43 -52.65 -33.35 -20.61 -21.72 131.52% QoQ % 31.21% -876.55% 78.29% -57.87% -61.81% 5.11% - Horiz. % 353.50% 513.90% 52.62% 242.40% 153.55% 94.89% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.24 0.23 0.12 0.24 0.21 0.22 0.23 2.87% QoQ % 4.35% 91.67% -50.00% 14.29% -4.55% -4.35% - Horiz. % 104.35% 100.00% 52.17% 104.35% 91.30% 95.65% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment