[ILB] QoQ Cumulative Quarter Result on 31-Mar-2019 [#1]

Stock
[ILB] ILB GROUP BERHAD
Announcement Date
17-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- 97.41%
YoY- 12.21%
Quarter Report
Latest QR
Upcoming QR
ILB's Result
ILB's Financial Summary
View:
Show?
Cumulative Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 25,791 19,441 13,092 6,635 24,527 18,684 12,503 61.83%
PBT 14,035 -4,083 -3,323 -2,373 -102,292 -34,372 -7,779 -
Tax -388 -195 -78 8 260 -799 -457 -10.31%
NP 13,647 -4,278 -3,401 -2,365 -102,032 -35,171 -8,236 -
-
NP to SH 15,267 -4,318 -3,904 -2,545 -98,285 -27,880 -8,096 -
-
Tax Rate 2.76% - - - - - - -
Total Cost 12,144 23,719 16,493 9,000 126,559 53,855 20,739 -29.93%
-
Net Worth 180,021 185,764 187,388 187,369 191,800 261,837 282,708 -25.92%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 180,021 185,764 187,388 187,369 191,800 261,837 282,708 -25.92%
NOSH 195,025 195,025 195,025 195,025 195,025 195,025 195,025 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 52.91% -22.01% -25.98% -35.64% -416.00% -188.24% -65.87% -
ROE 8.48% -2.32% -2.08% -1.36% -51.24% -10.65% -2.86% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 13.65 10.29 6.93 3.51 12.94 9.85 6.59 62.27%
EPS 8.10 -2.30 -2.10 -1.30 51.80 -14.70 -4.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.953 0.9834 0.992 0.9919 1.012 1.38 1.49 -25.70%
Adjusted Per Share Value based on latest NOSH - 195,025
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 13.22 9.97 6.71 3.40 12.58 9.58 6.41 61.81%
EPS 7.83 -2.21 -2.00 -1.30 -50.40 -14.30 -4.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9231 0.9525 0.9608 0.9607 0.9835 1.3426 1.4496 -25.92%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.425 0.34 0.36 0.39 0.465 0.56 0.70 -
P/RPS 3.11 3.30 5.19 11.10 3.59 5.69 10.62 -55.80%
P/EPS 5.26 -14.87 -17.42 -28.95 -0.90 -3.81 -16.41 -
EY 19.02 -6.72 -5.74 -3.45 -111.52 -26.24 -6.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.35 0.36 0.39 0.46 0.41 0.47 -2.84%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 28/02/20 21/11/19 28/08/19 17/05/19 28/02/19 15/11/18 28/08/18 -
Price 0.30 0.335 0.30 0.375 0.435 0.515 0.60 -
P/RPS 2.20 3.26 4.33 10.68 3.36 5.23 9.11 -61.11%
P/EPS 3.71 -14.66 -14.52 -27.83 -0.84 -3.50 -14.06 -
EY 26.94 -6.82 -6.89 -3.59 -119.21 -28.53 -7.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.34 0.30 0.38 0.43 0.37 0.40 -15.58%

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