[ILB] QoQ Annualized Quarter Result on 31-Mar-2017 [#1]

Stock
[ILB] ILB GROUP BERHAD
Announcement Date
26-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -591.02%
YoY- -73.02%
Quarter Report
Latest QR
Upcoming QR
ILB's Result
ILB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 16,307 15,721 14,186 14,660 21,653 22,102 25,152 -25.03%
PBT -723 -21,174 -21,872 -29,844 3,899 3,102 -14,950 -86.65%
Tax -1,819 -430 -260 0 -129 -44 78 -
NP -2,542 -21,605 -22,132 -29,844 3,770 3,058 -14,872 -69.10%
-
NP to SH -9,607 -23,245 -23,612 -28,700 5,845 -344 -12,700 -16.93%
-
Tax Rate - - - - 3.31% 1.42% - -
Total Cost 18,849 37,326 36,318 44,504 17,883 19,044 40,024 -39.38%
-
Net Worth 292,194 288,400 294,532 288,708 302,289 285,016 290,040 0.49%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 292,194 288,400 294,532 288,708 302,289 285,016 290,040 0.49%
NOSH 195,025 195,025 195,025 170,833 178,026 178,026 171,621 8.87%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin -15.59% -137.43% -156.01% -203.57% 17.41% 13.84% -59.13% -
ROE -3.29% -8.06% -8.02% -9.94% 1.93% -0.12% -4.38% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 8.59 8.29 7.51 8.58 12.54 12.80 14.66 -29.90%
EPS -5.20 -12.67 -13.00 -16.80 3.40 -0.27 -7.40 -20.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.54 1.52 1.56 1.69 1.75 1.65 1.69 -5.99%
Adjusted Per Share Value based on latest NOSH - 170,833
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 8.36 8.06 7.27 7.52 11.10 11.33 12.90 -25.05%
EPS -4.93 -11.92 -12.11 -14.72 3.00 -0.18 -6.51 -16.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4982 1.4788 1.5102 1.4804 1.55 1.4614 1.4872 0.49%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.60 0.69 0.75 0.895 0.855 0.80 0.76 -
P/RPS 6.98 8.33 9.98 10.43 6.82 6.25 5.19 21.77%
P/EPS -11.85 -5.63 -6.00 -5.33 25.27 -401.71 -10.27 9.98%
EY -8.44 -17.76 -16.67 -18.77 3.96 -0.25 -9.74 -9.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.45 0.48 0.53 0.49 0.48 0.45 -9.07%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 23/11/17 17/08/17 26/05/17 28/02/17 03/11/16 29/08/16 -
Price 0.625 0.69 0.745 0.81 0.825 0.845 0.78 -
P/RPS 7.27 8.33 9.92 9.44 6.58 6.60 5.32 23.07%
P/EPS -12.34 -5.63 -5.96 -4.82 24.38 -424.31 -10.54 11.05%
EY -8.10 -17.76 -16.79 -20.74 4.10 -0.24 -9.49 -9.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.45 0.48 0.48 0.47 0.51 0.46 -7.36%

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