[ILB] QoQ Quarter Result on 31-Dec-2001 [#4]

Stock
[ILB] ILB GROUP BERHAD
Announcement Date
26-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- -1747.52%
YoY- -721.61%
Quarter Report
Latest QR
Upcoming QR
ILB's Result
ILB's Financial Summary
View:
Show?
Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 38,114 42,941 36,731 32,444 32,926 35,567 32,837 10.43%
PBT 2,789 2,328 2,270 -6,057 1,714 401 2,063 22.24%
Tax -1,314 -2,328 -1,492 6,057 -1,331 -401 -1,240 3.93%
NP 1,475 0 778 0 383 0 823 47.49%
-
NP to SH 1,475 -461 778 -6,310 383 -675 823 47.49%
-
Tax Rate 47.11% 100.00% 65.73% - 77.65% 100.00% 60.11% -
Total Cost 36,639 42,941 35,953 32,444 32,543 35,567 32,014 9.40%
-
Net Worth 199,712 155,715 182,783 181,085 186,829 186,562 187,045 4.46%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 199,712 155,715 182,783 181,085 186,829 186,562 187,045 4.46%
NOSH 130,530 102,444 93,734 93,343 93,414 93,749 93,522 24.86%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 3.87% 0.00% 2.12% 0.00% 1.16% 0.00% 2.51% -
ROE 0.74% -0.30% 0.43% -3.48% 0.21% -0.36% 0.44% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 29.20 41.92 39.19 34.76 35.25 37.94 35.11 -11.55%
EPS 1.13 -0.45 0.83 -6.76 0.41 -0.72 0.88 18.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.53 1.52 1.95 1.94 2.00 1.99 2.00 -16.34%
Adjusted Per Share Value based on latest NOSH - 93,343
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 19.54 22.02 18.83 16.64 16.88 18.24 16.84 10.41%
EPS 0.76 -0.24 0.40 -3.24 0.20 -0.35 0.42 48.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.024 0.7984 0.9372 0.9285 0.958 0.9566 0.9591 4.45%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 0.56 0.64 1.21 0.82 0.88 0.80 0.93 -
P/RPS 1.92 1.53 3.09 2.36 2.50 2.11 2.65 -19.31%
P/EPS 49.56 -142.22 145.78 -12.13 214.63 -111.11 105.68 -39.61%
EY 2.02 -0.70 0.69 -8.24 0.47 -0.90 0.95 65.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.42 0.62 0.42 0.44 0.40 0.47 -14.72%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 27/11/02 16/08/02 23/05/02 26/02/02 23/11/01 28/08/01 25/05/01 -
Price 0.55 0.60 0.78 1.09 0.87 1.00 0.80 -
P/RPS 1.88 1.43 1.99 3.14 2.47 2.64 2.28 -12.05%
P/EPS 48.67 -133.33 93.98 -16.12 212.20 -138.89 90.91 -34.04%
EY 2.05 -0.75 1.06 -6.20 0.47 -0.72 1.10 51.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.39 0.40 0.56 0.44 0.50 0.40 -6.77%

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