[ILB] QoQ Annualized Quarter Result on 31-Mar-2018 [#1]

Stock
[ILB] ILB GROUP BERHAD
Announcement Date
15-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -20.7%
YoY- 59.6%
Quarter Report
Latest QR
Upcoming QR
ILB's Result
ILB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 24,527 24,912 25,006 25,056 16,307 15,721 14,186 43.90%
PBT -102,292 -45,829 -15,558 -6,760 -723 -21,174 -21,872 178.87%
Tax 260 -1,065 -914 -876 -1,819 -430 -260 -
NP -102,032 -46,894 -16,472 -7,636 -2,542 -21,605 -22,132 176.22%
-
NP to SH -98,285 -37,173 -16,192 -11,596 -9,607 -23,245 -23,612 158.09%
-
Tax Rate - - - - - - - -
Total Cost 126,559 71,806 41,478 32,692 18,849 37,326 36,318 129.32%
-
Net Worth 191,800 261,837 282,708 282,708 292,194 288,400 294,532 -24.81%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 191,800 261,837 282,708 282,708 292,194 288,400 294,532 -24.81%
NOSH 195,025 195,025 195,025 195,025 195,025 195,025 195,025 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin -416.00% -188.24% -65.87% -30.48% -15.59% -137.43% -156.01% -
ROE -51.24% -14.20% -5.73% -4.10% -3.29% -8.06% -8.02% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 12.94 13.13 13.18 13.21 8.59 8.29 7.51 43.58%
EPS 51.80 -19.60 -8.60 -6.00 -5.20 -12.67 -13.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.012 1.38 1.49 1.49 1.54 1.52 1.56 -25.00%
Adjusted Per Share Value based on latest NOSH - 195,025
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 12.58 12.77 12.82 12.85 8.36 8.06 7.27 43.98%
EPS -50.40 -19.06 -8.30 -5.95 -4.93 -11.92 -12.11 158.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9835 1.3426 1.4496 1.4496 1.4982 1.4788 1.5102 -24.80%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.465 0.56 0.70 0.61 0.60 0.69 0.75 -
P/RPS 3.59 4.27 5.31 4.62 6.98 8.33 9.98 -49.32%
P/EPS -0.90 -2.86 -8.20 -9.98 -11.85 -5.63 -6.00 -71.67%
EY -111.52 -34.99 -12.19 -10.02 -8.44 -17.76 -16.67 253.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.41 0.47 0.41 0.39 0.45 0.48 -2.78%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 15/11/18 28/08/18 15/05/18 28/02/18 23/11/17 17/08/17 -
Price 0.435 0.515 0.60 0.58 0.625 0.69 0.745 -
P/RPS 3.36 3.92 4.55 4.39 7.27 8.33 9.92 -51.31%
P/EPS -0.84 -2.63 -7.03 -9.49 -12.34 -5.63 -5.96 -72.82%
EY -119.21 -38.04 -14.22 -10.54 -8.10 -17.76 -16.79 268.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.37 0.40 0.39 0.41 0.45 0.48 -7.05%

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