[ILB] QoQ Annualized Quarter Result on 31-Dec-2001 [#4]

Stock
[ILB] ILB GROUP BERHAD
Announcement Date
26-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- -916.24%
YoY- -362.44%
Quarter Report
Latest QR
Upcoming QR
ILB's Result
ILB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 157,048 159,344 146,924 133,774 135,106 136,808 131,348 12.63%
PBT 9,849 9,196 9,080 -1,879 5,570 4,928 8,252 12.50%
Tax -7,460 -8,562 -5,968 1,879 -4,862 -4,632 -4,960 31.23%
NP 2,389 634 3,112 0 708 296 3,292 -19.22%
-
NP to SH 2,389 634 3,112 -5,779 708 296 3,292 -19.22%
-
Tax Rate 75.74% 93.11% 65.73% - 87.29% 93.99% 60.11% -
Total Cost 154,658 158,710 143,812 133,774 134,398 136,512 128,056 13.39%
-
Net Worth 166,167 150,575 182,783 181,118 186,315 184,075 187,045 -7.58%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 166,167 150,575 182,783 181,118 186,315 184,075 187,045 -7.58%
NOSH 108,606 99,062 93,734 93,360 93,157 92,500 93,522 10.47%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 1.52% 0.40% 2.12% 0.00% 0.52% 0.22% 2.51% -
ROE 1.44% 0.42% 1.70% -3.19% 0.38% 0.16% 1.76% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 144.60 160.85 156.74 143.29 145.03 147.90 140.45 1.95%
EPS 2.20 0.64 3.32 -6.19 0.76 0.32 3.52 -26.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.53 1.52 1.95 1.94 2.00 1.99 2.00 -16.34%
Adjusted Per Share Value based on latest NOSH - 93,343
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 80.53 81.70 75.34 68.59 69.28 70.15 67.35 12.64%
EPS 1.23 0.33 1.60 -2.96 0.36 0.15 1.69 -19.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.852 0.7721 0.9372 0.9287 0.9553 0.9439 0.9591 -7.58%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 0.56 0.64 1.21 0.82 0.88 0.80 0.93 -
P/RPS 0.39 0.40 0.77 0.57 0.61 0.54 0.66 -29.55%
P/EPS 25.45 100.00 36.45 -13.25 115.79 250.00 26.42 -2.46%
EY 3.93 1.00 2.74 -7.55 0.86 0.40 3.78 2.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.42 0.62 0.42 0.44 0.40 0.47 -14.72%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 27/11/02 16/08/02 23/05/02 26/02/02 23/11/01 28/08/01 25/05/01 -
Price 0.55 0.60 0.78 1.09 0.87 1.00 0.80 -
P/RPS 0.38 0.37 0.50 0.76 0.60 0.68 0.57 -23.66%
P/EPS 25.00 93.75 23.49 -17.61 114.47 312.50 22.73 6.54%
EY 4.00 1.07 4.26 -5.68 0.87 0.32 4.40 -6.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.39 0.40 0.56 0.44 0.50 0.40 -6.77%

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