[ILB] QoQ Cumulative 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- 69.82%
YoY- 59.6%
Quarter Report
Latest QR
Upcoming QR
ILB's Result
ILB's Financial Summary
View:
Show?
Cumulative 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 18,684 12,503 6,264 16,307 11,791 7,093 128.15%
PBT -102,292 -34,372 -7,779 -1,690 -723 -15,881 -10,936 342.13%
Tax 260 -799 -457 -219 -1,819 -323 -130 -
NP -102,032 -35,171 -8,236 -1,909 -2,542 -16,204 -11,066 337.93%
-
NP to SH -98,285 -27,880 -8,096 -2,899 -9,607 -17,434 -11,806 309.17%
-
Tax Rate - - - - - - - -
Total Cost 126,559 53,855 20,739 8,173 18,849 27,995 18,159 263.57%
-
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% -10.65% -2.86% -1.03% -3.29% -6.05% -4.01% -
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 9.85 6.59 3.30 8.59 6.21 3.76 127.43%
EPS 51.80 -14.70 -4.30 -1.50 -5.20 -9.50 -6.50 -
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 9.58 6.41 3.21 8.36 6.05 3.64 128.07%
EPS -50.40 -14.30 -4.15 -1.49 -4.93 -8.94 -6.05 309.36%
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 5.69 10.62 18.48 6.98 11.10 19.96 -68.03%
P/EPS -0.90 -3.81 -16.41 -39.92 -11.85 -7.51 -11.99 -82.12%
EY -111.52 -26.24 -6.10 -2.50 -8.44 -13.32 -8.34 460.71%
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 5.23 9.11 17.57 7.27 11.10 19.83 -69.28%
P/EPS -0.84 -3.50 -14.06 -37.96 -12.34 -7.51 -11.91 -82.84%
EY -119.21 -28.53 -7.11 -2.63 -8.10 -13.32 -8.39 483.80%
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