[ILB] QoQ Cumulative Quarter Result on 31-Dec-2002 [#4]

Stock
[ILB] ILB GROUP BERHAD
Announcement Date
25-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -59.49%
YoY- 112.56%
Quarter Report
Latest QR
Upcoming QR
ILB's Result
ILB's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 124,010 76,403 36,961 157,112 117,786 79,672 36,731 124.88%
PBT 6,729 4,824 2,461 6,373 7,387 4,598 2,270 106.21%
Tax -4,377 -3,085 -1,376 -5,647 -5,595 -4,281 -1,492 104.79%
NP 2,352 1,739 1,085 726 1,792 317 778 108.93%
-
NP to SH 2,352 1,739 1,085 726 1,792 317 778 108.93%
-
Tax Rate 65.05% 63.95% 55.91% 88.61% 75.74% 93.11% 65.73% -
Total Cost 121,658 74,664 35,876 156,386 115,994 79,355 35,953 125.22%
-
Net Worth 194,693 216,923 193,469 172,425 166,167 150,575 182,783 4.29%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 194,693 216,923 193,469 172,425 166,167 150,575 182,783 4.29%
NOSH 130,666 130,676 130,722 113,437 108,606 99,062 93,734 24.76%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 1.90% 2.28% 2.94% 0.46% 1.52% 0.40% 2.12% -
ROE 1.21% 0.80% 0.56% 0.42% 1.08% 0.21% 0.43% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 94.91 58.47 28.27 138.50 108.45 80.43 39.19 80.24%
EPS 1.80 1.33 0.83 0.64 1.65 0.32 0.83 67.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.49 1.66 1.48 1.52 1.53 1.52 1.95 -16.40%
Adjusted Per Share Value based on latest NOSH - 130,000
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 63.59 39.18 18.95 80.56 60.40 40.85 18.83 124.92%
EPS 1.21 0.89 0.56 0.37 0.92 0.16 0.40 109.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9983 1.1123 0.992 0.8841 0.852 0.7721 0.9372 4.29%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.74 0.68 0.50 0.51 0.56 0.64 1.21 -
P/RPS 0.78 1.16 1.77 0.37 0.52 0.80 3.09 -60.02%
P/EPS 41.11 51.10 60.24 79.69 33.94 200.00 145.78 -56.96%
EY 2.43 1.96 1.66 1.25 2.95 0.50 0.69 131.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.41 0.34 0.34 0.37 0.42 0.62 -13.34%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 21/11/03 29/08/03 29/05/03 25/02/03 27/11/02 16/08/02 23/05/02 -
Price 0.70 0.79 0.51 0.48 0.55 0.60 0.78 -
P/RPS 0.74 1.35 1.80 0.35 0.51 0.75 1.99 -48.25%
P/EPS 38.89 59.36 61.45 75.00 33.33 187.50 93.98 -44.43%
EY 2.57 1.68 1.63 1.33 3.00 0.53 1.06 80.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.48 0.34 0.32 0.36 0.39 0.40 11.33%

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