[ILB] QoQ Annualized Quarter Result on 31-Dec-2021 [#4]

Stock
[ILB] ILB GROUP BERHAD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 293.39%
YoY- -75.85%
Quarter Report
Latest QR
Upcoming QR
ILB's Result
ILB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 19,016 22,842 35,708 14,761 9,156 9,476 10,116 52.25%
PBT -24,689 -14,314 -2,088 13,011 -5,462 -1,148 3,100 -
Tax -464 -298 -944 -569 -320 -348 -376 15.03%
NP -25,153 -14,612 -3,032 12,442 -5,782 -1,496 2,724 -
-
NP to SH -14,830 -9,932 -1,456 8,321 -4,302 -1,362 2,192 -
-
Tax Rate - - - 4.37% - - 12.13% -
Total Cost 44,169 37,454 38,740 2,319 14,938 10,972 7,392 228.92%
-
Net Worth 215,345 226,680 219,123 219,123 207,790 211,568 217,234 -0.58%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 215,345 226,680 219,123 219,123 207,790 211,568 217,234 -0.58%
NOSH 195,025 195,025 195,025 195,025 195,025 195,025 195,025 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin -132.27% -63.97% -8.49% 84.29% -63.16% -15.79% 26.93% -
ROE -6.89% -4.38% -0.66% 3.80% -2.07% -0.64% 1.01% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 10.07 12.09 18.90 7.81 4.85 5.02 5.36 52.19%
EPS -7.87 -5.20 -0.80 4.40 -2.27 -0.80 1.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 1.20 1.16 1.16 1.10 1.12 1.15 -0.58%
Adjusted Per Share Value based on latest NOSH - 195,025
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 9.75 11.71 18.31 7.57 4.69 4.86 5.19 52.19%
EPS -7.60 -5.09 -0.75 4.27 -2.21 -0.70 1.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1042 1.1623 1.1236 1.1236 1.0655 1.0848 1.1139 -0.58%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.44 0.475 0.375 0.375 0.435 0.46 0.51 -
P/RPS 4.37 3.93 1.98 4.80 8.97 9.17 9.52 -40.46%
P/EPS -5.60 -9.03 -48.65 8.51 -19.10 -63.80 43.95 -
EY -17.84 -11.07 -2.06 11.75 -5.24 -1.57 2.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.40 0.32 0.32 0.40 0.41 0.44 -7.72%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 29/11/22 29/08/22 27/05/22 28/02/22 29/11/21 27/08/21 20/05/21 -
Price 0.48 0.47 0.56 0.36 0.405 0.48 0.47 -
P/RPS 4.77 3.89 2.96 4.61 8.36 9.57 8.78 -33.39%
P/EPS -6.11 -8.94 -72.65 8.17 -17.78 -66.57 40.50 -
EY -16.36 -11.19 -1.38 12.24 -5.62 -1.50 2.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.39 0.48 0.31 0.37 0.43 0.41 1.61%

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