[ILB] QoQ Quarter Result on 30-Sep-2002 [#3]

Stock
[ILB] ILB GROUP BERHAD
Announcement Date
27-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 419.96%
YoY- 285.12%
Quarter Report
Latest QR
Upcoming QR
ILB's Result
ILB's Financial Summary
View:
Show?
Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 39,442 36,961 39,326 38,114 42,941 36,731 32,444 13.94%
PBT 2,363 2,461 -1,014 2,789 2,328 2,270 -6,057 -
Tax -1,709 -1,376 -52 -1,314 -2,328 -1,492 6,057 -
NP 654 1,085 -1,066 1,475 0 778 0 -
-
NP to SH 654 1,085 -1,066 1,475 -461 778 -6,310 -
-
Tax Rate 72.32% 55.91% - 47.11% 100.00% 65.73% - -
Total Cost 38,788 35,876 40,392 36,639 42,941 35,953 32,444 12.68%
-
Net Worth 193,584 193,469 197,599 199,712 155,715 182,783 181,085 4.56%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 193,584 193,469 197,599 199,712 155,715 182,783 181,085 4.56%
NOSH 130,800 130,722 130,000 130,530 102,444 93,734 93,343 25.30%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 1.66% 2.94% -2.71% 3.87% 0.00% 2.12% 0.00% -
ROE 0.34% 0.56% -0.54% 0.74% -0.30% 0.43% -3.48% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 30.15 28.27 30.25 29.20 41.92 39.19 34.76 -9.07%
EPS 0.50 0.83 -0.82 1.13 -0.45 0.83 -6.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.48 1.48 1.52 1.53 1.52 1.95 1.94 -16.55%
Adjusted Per Share Value based on latest NOSH - 130,530
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 20.22 18.95 20.16 19.54 22.02 18.83 16.64 13.91%
EPS 0.34 0.56 -0.55 0.76 -0.24 0.40 -3.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9926 0.992 1.0132 1.024 0.7984 0.9372 0.9285 4.56%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.68 0.50 0.51 0.56 0.64 1.21 0.82 -
P/RPS 2.26 1.77 1.69 1.92 1.53 3.09 2.36 -2.85%
P/EPS 136.00 60.24 -62.20 49.56 -142.22 145.78 -12.13 -
EY 0.74 1.66 -1.61 2.02 -0.70 0.69 -8.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.34 0.34 0.37 0.42 0.62 0.42 6.27%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 29/08/03 29/05/03 25/02/03 27/11/02 16/08/02 23/05/02 26/02/02 -
Price 0.79 0.51 0.48 0.55 0.60 0.78 1.09 -
P/RPS 2.62 1.80 1.59 1.88 1.43 1.99 3.14 -11.39%
P/EPS 158.00 61.45 -58.54 48.67 -133.33 93.98 -16.12 -
EY 0.63 1.63 -1.71 2.05 -0.75 1.06 -6.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.34 0.32 0.36 0.39 0.40 0.56 -3.61%

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