[ILB] QoQ Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[ILB] ILB GROUP BERHAD
Announcement Date
06-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 23961.11%
YoY- -25.42%
Quarter Report
Latest QR
Upcoming QR
ILB's Result
ILB's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 67,142 32,852 137,923 104,392 70,409 34,177 133,774 -36.87%
PBT -1,752 -1,380 7,008 10,082 2,392 1,851 18,542 -
Tax -1,581 -708 -5,571 -4,062 -2,107 -1,210 -4,400 -49.48%
NP -3,333 -2,088 1,437 6,020 285 641 14,142 -
-
NP to SH -4,014 -2,326 -102 4,295 -18 369 12,337 -
-
Tax Rate - - 79.49% 40.29% 88.09% 65.37% 23.73% -
Total Cost 70,475 34,940 136,486 98,372 70,124 33,536 119,632 -29.74%
-
Net Worth 367,949 357,207 364,841 370,443 385,604 380,069 382,809 -2.60%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - 8,564 - - - 9,071 -
Div Payout % - - 0.00% - - - 73.53% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 367,949 357,207 364,841 370,443 385,604 380,069 382,809 -2.60%
NOSH 167,249 166,142 195,025 178,958 184,499 184,499 181,426 -5.28%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -4.96% -6.36% 1.04% 5.77% 0.40% 1.88% 10.57% -
ROE -1.09% -0.65% -0.03% 1.16% 0.00% 0.10% 3.22% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 40.14 19.77 80.52 58.33 38.16 18.52 73.73 -33.35%
EPS -2.40 -1.40 -0.10 2.40 0.00 0.20 6.80 -
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
NAPS 2.20 2.15 2.13 2.07 2.09 2.06 2.11 2.82%
Adjusted Per Share Value based on latest NOSH - 172,520
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 34.43 16.84 70.72 53.53 36.10 17.52 68.59 -36.86%
EPS -2.06 -1.19 -0.05 2.20 -0.01 0.19 6.33 -
DPS 0.00 0.00 4.39 0.00 0.00 0.00 4.65 -
NAPS 1.8867 1.8316 1.8707 1.8995 1.9772 1.9488 1.9629 -2.60%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.49 0.98 0.90 0.92 0.87 0.81 0.68 -
P/RPS 3.71 4.96 1.12 1.58 2.28 4.37 0.92 153.56%
P/EPS -62.08 -70.00 -1,511.36 38.33 -8,917.50 405.00 9.49 -
EY -1.61 -1.43 -0.07 2.61 -0.01 0.25 10.54 -
DY 0.00 0.00 5.56 0.00 0.00 0.00 12.50 -
P/NAPS 0.68 0.46 0.42 0.44 0.42 0.39 0.32 65.36%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 26/08/13 20/05/13 25/02/13 06/11/12 24/08/12 21/05/12 29/02/12 -
Price 1.79 0.99 0.90 0.95 0.96 0.90 0.80 -
P/RPS 4.46 5.01 1.12 1.63 2.52 4.86 1.08 157.62%
P/EPS -74.58 -70.71 -1,511.36 39.58 -9,840.00 450.00 11.16 -
EY -1.34 -1.41 -0.07 2.53 -0.01 0.22 8.96 -
DY 0.00 0.00 5.56 0.00 0.00 0.00 10.63 -
P/NAPS 0.81 0.46 0.42 0.46 0.46 0.44 0.38 65.70%

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