[ILB] QoQ Annualized Quarter Result on 31-Dec-2014 [#4]

Stock
[ILB] ILB GROUP BERHAD
Announcement Date
25-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -265.31%
YoY- -131.71%
Quarter Report
Latest QR
Upcoming QR
ILB's Result
ILB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 32,424 31,964 38,072 42,411 40,646 40,444 41,068 -14.56%
PBT -10,405 -12,064 -10,076 -53,263 -11,236 -12,576 -9,652 5.13%
Tax -844 -712 -404 -543 -334 -278 -548 33.32%
NP -11,249 -12,776 -10,480 -53,806 -11,570 -12,854 -10,200 6.73%
-
NP to SH -11,000 -12,094 -10,144 -41,134 -11,260 -12,204 -9,768 8.23%
-
Tax Rate - - - - - - - -
Total Cost 43,673 44,740 48,552 96,217 52,217 53,298 51,268 -10.12%
-
Net Worth 338,776 304,128 309,754 296,545 311,409 305,099 313,971 5.19%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - 6,178 - - - -
Div Payout % - - - 0.00% - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 338,776 304,128 309,754 296,545 311,409 305,099 313,971 5.19%
NOSH 175,531 177,852 181,142 176,515 175,937 174,342 174,428 0.42%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin -34.69% -39.97% -27.53% -126.87% -28.47% -31.78% -24.84% -
ROE -3.25% -3.98% -3.27% -13.87% -3.62% -4.00% -3.11% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 18.47 17.97 21.02 24.03 23.10 23.20 23.54 -14.91%
EPS -6.27 -6.80 -5.60 -23.30 -6.40 -7.00 -5.60 7.81%
DPS 0.00 0.00 0.00 3.50 0.00 0.00 0.00 -
NAPS 1.93 1.71 1.71 1.68 1.77 1.75 1.80 4.75%
Adjusted Per Share Value based on latest NOSH - 176,664
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 16.63 16.39 19.52 21.75 20.84 20.74 21.06 -14.55%
EPS -5.64 -6.20 -5.20 -21.09 -5.77 -6.26 -5.01 8.20%
DPS 0.00 0.00 0.00 3.17 0.00 0.00 0.00 -
NAPS 1.7371 1.5594 1.5883 1.5205 1.5968 1.5644 1.6099 5.19%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.84 0.82 0.715 0.71 0.865 0.825 0.75 -
P/RPS 4.55 4.56 3.40 2.96 3.74 3.56 3.19 26.68%
P/EPS -13.40 -12.06 -12.77 -3.05 -13.52 -11.79 -13.39 0.04%
EY -7.46 -8.29 -7.83 -32.82 -7.40 -8.48 -7.47 -0.08%
DY 0.00 0.00 0.00 4.93 0.00 0.00 0.00 -
P/NAPS 0.44 0.48 0.42 0.42 0.49 0.47 0.42 3.14%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 18/11/15 19/08/15 27/05/15 25/02/15 20/11/14 25/08/14 19/05/14 -
Price 0.84 0.775 0.815 0.70 0.78 1.01 0.775 -
P/RPS 4.55 4.31 3.88 2.91 3.38 4.35 3.29 24.10%
P/EPS -13.40 -11.40 -14.55 -3.00 -12.19 -14.43 -13.84 -2.12%
EY -7.46 -8.77 -6.87 -33.29 -8.21 -6.93 -7.23 2.10%
DY 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.45 0.48 0.42 0.44 0.58 0.43 1.54%

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