[ILB] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[ILB] ILB GROUP BERHAD
Announcement Date
13-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -17.46%
YoY- -264.66%
Quarter Report
Latest QR
Upcoming QR
ILB's Result
ILB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 40,444 41,068 121,744 136,204 134,284 131,408 137,923 -55.96%
PBT -12,576 -9,652 196,432 -4,496 -3,504 -5,520 7,008 -
Tax -278 -548 -3,685 -3,710 -3,162 -2,832 -5,571 -86.51%
NP -12,854 -10,200 192,747 -8,206 -6,666 -8,352 1,437 -
-
NP to SH -12,204 -9,768 129,732 -9,429 -8,028 -9,304 -102 2349.47%
-
Tax Rate - - 1.88% - - - 79.49% -
Total Cost 53,298 51,268 -71,003 144,410 140,950 139,760 136,486 -46.66%
-
Net Worth 305,099 313,971 316,853 371,691 367,949 357,207 364,841 -11.26%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 196,267 - - - 8,564 -
Div Payout % - - 151.29% - - - 0.00% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 305,099 313,971 316,853 371,691 367,949 357,207 364,841 -11.26%
NOSH 174,342 174,428 165,027 164,465 167,249 166,142 195,025 -7.22%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -31.78% -24.84% 158.32% -6.03% -4.96% -6.36% 1.04% -
ROE -4.00% -3.11% 40.94% -2.54% -2.18% -2.60% -0.03% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 23.20 23.54 73.77 82.82 80.29 79.09 80.52 -56.47%
EPS -7.00 -5.60 78.60 -5.73 -4.80 -5.60 -0.10 1611.76%
DPS 0.00 0.00 118.93 0.00 0.00 0.00 5.00 -
NAPS 1.75 1.80 1.92 2.26 2.20 2.15 2.13 -12.31%
Adjusted Per Share Value based on latest NOSH - 169,888
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 20.74 21.06 62.42 69.84 68.85 67.38 70.72 -55.95%
EPS -6.26 -5.01 66.52 -4.83 -4.12 -4.77 -0.05 2424.90%
DPS 0.00 0.00 100.64 0.00 0.00 0.00 4.39 -
NAPS 1.5644 1.6099 1.6247 1.9059 1.8867 1.8316 1.8707 -11.26%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.825 0.75 0.755 1.86 1.49 0.98 0.90 -
P/RPS 3.56 3.19 1.02 2.25 1.86 1.24 1.12 116.64%
P/EPS -11.79 -13.39 0.96 -32.44 -31.04 -17.50 -1,511.36 -96.10%
EY -8.48 -7.47 104.12 -3.08 -3.22 -5.71 -0.07 2369.90%
DY 0.00 0.00 157.52 0.00 0.00 0.00 5.56 -
P/NAPS 0.47 0.42 0.39 0.82 0.68 0.46 0.42 7.80%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 25/08/14 19/05/14 25/02/14 13/11/13 26/08/13 20/05/13 25/02/13 -
Price 1.01 0.775 0.695 1.93 1.79 0.99 0.90 -
P/RPS 4.35 3.29 0.94 2.33 2.23 1.25 1.12 147.70%
P/EPS -14.43 -13.84 0.88 -33.66 -37.29 -17.68 -1,511.36 -95.53%
EY -6.93 -7.23 113.11 -2.97 -2.68 -5.66 -0.07 2058.13%
DY 0.00 0.00 171.12 0.00 0.00 0.00 5.56 -
P/NAPS 0.58 0.43 0.36 0.85 0.81 0.46 0.42 24.08%

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