[ILB] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[ILB] ILB GROUP BERHAD
Announcement Date
21-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -97.01%
YoY- -68.91%
Quarter Report
Latest QR
Upcoming QR
ILB's Result
ILB's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 137,923 104,392 70,409 34,177 133,774 98,297 62,132 69.75%
PBT 7,008 10,082 2,392 1,851 18,542 10,909 3,524 57.80%
Tax -5,571 -4,062 -2,107 -1,210 -4,400 -2,531 -1,092 194.89%
NP 1,437 6,020 285 641 14,142 8,378 2,432 -29.47%
-
NP to SH -102 4,295 -18 369 12,337 5,759 1,767 -
-
Tax Rate 79.49% 40.29% 88.09% 65.37% 23.73% 23.20% 30.99% -
Total Cost 136,486 98,372 70,124 33,536 119,632 89,919 59,700 73.10%
-
Net Worth 364,841 370,443 385,604 380,069 382,809 384,552 337,496 5.30%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 8,564 - - - 9,071 - - -
Div Payout % 0.00% - - - 73.53% - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 364,841 370,443 385,604 380,069 382,809 384,552 337,496 5.30%
NOSH 195,025 178,958 184,499 184,499 181,426 185,774 176,700 6.76%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 1.04% 5.77% 0.40% 1.88% 10.57% 8.52% 3.91% -
ROE -0.03% 1.16% 0.00% 0.10% 3.22% 1.50% 0.52% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 80.52 58.33 38.16 18.52 73.73 52.91 35.16 73.30%
EPS -0.10 2.40 0.00 0.20 6.80 3.10 1.00 -
DPS 5.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 2.13 2.07 2.09 2.06 2.11 2.07 1.91 7.50%
Adjusted Per Share Value based on latest NOSH - 184,499
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 70.72 53.53 36.10 17.52 68.59 50.40 31.86 69.75%
EPS -0.05 2.20 -0.01 0.19 6.33 2.95 0.91 -
DPS 4.39 0.00 0.00 0.00 4.65 0.00 0.00 -
NAPS 1.8707 1.8995 1.9772 1.9488 1.9629 1.9718 1.7305 5.30%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.90 0.92 0.87 0.81 0.68 0.73 0.88 -
P/RPS 1.12 1.58 2.28 4.37 0.92 1.38 2.50 -41.30%
P/EPS -1,511.36 38.33 -8,917.50 405.00 9.49 23.55 88.00 -
EY -0.07 2.61 -0.01 0.25 10.54 4.25 1.14 -
DY 5.56 0.00 0.00 0.00 12.50 0.00 0.00 -
P/NAPS 0.42 0.44 0.42 0.39 0.32 0.35 0.46 -5.85%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 25/02/13 06/11/12 24/08/12 21/05/12 29/02/12 30/11/11 15/08/11 -
Price 0.90 0.95 0.96 0.90 0.80 0.71 0.80 -
P/RPS 1.12 1.63 2.52 4.86 1.08 1.34 2.28 -37.60%
P/EPS -1,511.36 39.58 -9,840.00 450.00 11.16 22.90 80.00 -
EY -0.07 2.53 -0.01 0.22 8.96 4.37 1.25 -
DY 5.56 0.00 0.00 0.00 10.63 0.00 0.00 -
P/NAPS 0.42 0.46 0.46 0.44 0.38 0.34 0.42 0.00%

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