[ILB] QoQ Quarter Result on 30-Jun-2007 [#2]

Stock
[ILB] ILB GROUP BERHAD
Announcement Date
06-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 49.14%
YoY- -31.76%
Quarter Report
Latest QR
Upcoming QR
ILB's Result
ILB's Financial Summary
View:
Show?
Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 48,171 48,692 48,837 47,915 45,370 44,946 50,222 -2.73%
PBT 5,617 1,452 3,941 5,803 3,669 5,842 9,643 -30.22%
Tax -622 176 -647 -883 -396 3,297 -1,013 -27.73%
NP 4,995 1,628 3,294 4,920 3,273 9,139 8,630 -30.52%
-
NP to SH 3,818 -40 2,296 3,569 2,393 7,712 7,102 -33.85%
-
Tax Rate 11.07% -12.12% 16.42% 15.22% 10.79% -56.44% 10.51% -
Total Cost 43,176 47,064 45,543 42,995 42,097 35,807 41,592 2.52%
-
Net Worth 343,620 272,999 310,843 312,287 295,706 168,465 289,034 12.21%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 8,189 - - - 5,053 - -
Div Payout % - 0.00% - - - 65.53% - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 343,620 272,999 310,843 312,287 295,706 168,465 289,034 12.21%
NOSH 200,947 272,999 176,615 178,450 170,928 168,465 165,162 13.95%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 10.37% 3.34% 6.74% 10.27% 7.21% 20.33% 17.18% -
ROE 1.11% -0.01% 0.74% 1.14% 0.81% 4.58% 2.46% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 23.97 17.84 27.65 26.85 26.54 26.68 30.41 -14.65%
EPS 1.90 0.00 1.30 2.00 1.40 4.60 4.30 -41.95%
DPS 0.00 3.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 1.71 1.00 1.76 1.75 1.73 1.00 1.75 -1.52%
Adjusted Per Share Value based on latest NOSH - 178,450
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 24.70 24.97 25.04 24.57 23.26 23.05 25.75 -2.73%
EPS 1.96 -0.02 1.18 1.83 1.23 3.95 3.64 -33.78%
DPS 0.00 4.20 0.00 0.00 0.00 2.59 0.00 -
NAPS 1.7619 1.3998 1.5939 1.6013 1.5162 0.8638 1.482 12.21%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.73 1.15 1.33 1.66 2.00 2.00 2.20 -
P/RPS 3.05 6.45 4.81 6.18 7.53 7.50 7.24 -43.77%
P/EPS 38.42 -7,848.75 102.31 83.00 142.86 43.69 51.16 -17.36%
EY 2.60 -0.01 0.98 1.20 0.70 2.29 1.95 21.12%
DY 0.00 2.61 0.00 0.00 0.00 1.50 0.00 -
P/NAPS 0.43 1.15 0.76 0.95 1.16 2.00 1.26 -51.13%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 20/05/08 19/02/08 27/11/07 06/08/07 22/05/07 27/02/07 22/11/06 -
Price 0.83 0.89 1.21 1.62 1.95 2.01 2.05 -
P/RPS 3.46 4.99 4.38 6.03 7.35 7.53 6.74 -35.86%
P/EPS 43.68 -6,074.25 93.08 81.00 139.29 43.91 47.67 -5.65%
EY 2.29 -0.02 1.07 1.23 0.72 2.28 2.10 5.93%
DY 0.00 3.37 0.00 0.00 0.00 1.49 0.00 -
P/NAPS 0.49 0.89 0.69 0.93 1.13 2.01 1.17 -43.99%

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