[ILB] QoQ Quarter Result on 30-Jun-2003 [#2]

Stock
[ILB] ILB GROUP BERHAD
Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -39.72%
YoY- 241.87%
Quarter Report
Latest QR
Upcoming QR
ILB's Result
ILB's Financial Summary
View:
Show?
Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 44,609 41,332 47,607 39,442 36,961 39,326 38,114 11.04%
PBT 4,739 4,687 1,667 2,363 2,461 -1,014 2,789 42.34%
Tax -2,577 -3,041 -1,292 -1,709 -1,376 -52 -1,314 56.61%
NP 2,162 1,646 375 654 1,085 -1,066 1,475 29.00%
-
NP to SH 2,162 1,646 375 654 1,085 -1,066 1,475 29.00%
-
Tax Rate 54.38% 64.88% 77.50% 72.32% 55.91% - 47.11% -
Total Cost 42,447 39,686 47,232 38,788 35,876 40,392 36,639 10.29%
-
Net Worth 218,820 216,853 192,672 193,584 193,469 197,599 199,712 6.27%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 218,820 216,853 192,672 193,584 193,469 197,599 199,712 6.27%
NOSH 131,030 130,634 129,310 130,800 130,722 130,000 130,530 0.25%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 4.85% 3.98% 0.79% 1.66% 2.94% -2.71% 3.87% -
ROE 0.99% 0.76% 0.19% 0.34% 0.56% -0.54% 0.74% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 34.04 31.64 36.82 30.15 28.27 30.25 29.20 10.75%
EPS 1.65 1.26 0.29 0.50 0.83 -0.82 1.13 28.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.67 1.66 1.49 1.48 1.48 1.52 1.53 6.00%
Adjusted Per Share Value based on latest NOSH - 130,800
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 22.87 21.19 24.41 20.22 18.95 20.16 19.54 11.05%
EPS 1.11 0.84 0.19 0.34 0.56 -0.55 0.76 28.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.122 1.1119 0.9879 0.9926 0.992 1.0132 1.024 6.27%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 1.56 0.72 0.74 0.68 0.50 0.51 0.56 -
P/RPS 4.58 2.28 2.01 2.26 1.77 1.69 1.92 78.43%
P/EPS 94.55 57.14 255.17 136.00 60.24 -62.20 49.56 53.76%
EY 1.06 1.75 0.39 0.74 1.66 -1.61 2.02 -34.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.43 0.50 0.46 0.34 0.34 0.37 84.76%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 27/05/04 25/02/04 21/11/03 29/08/03 29/05/03 25/02/03 27/11/02 -
Price 1.68 1.19 0.70 0.79 0.51 0.48 0.55 -
P/RPS 4.93 3.76 1.90 2.62 1.80 1.59 1.88 90.05%
P/EPS 101.82 94.44 241.38 158.00 61.45 -58.54 48.67 63.50%
EY 0.98 1.06 0.41 0.63 1.63 -1.71 2.05 -38.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.72 0.47 0.53 0.34 0.32 0.36 98.79%

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