[ILB] QoQ Quarter Result on 31-Dec-2020 [#4]

Stock
[ILB] ILB GROUP BERHAD
Announcement Date
05-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 323.36%
YoY- -73.69%
Quarter Report
Latest QR
Upcoming QR
ILB's Result
ILB's Financial Summary
View:
Show?
Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 2,129 2,209 2,529 2,069 1,735 1,892 6,997 -54.72%
PBT -3,523 -1,349 775 6,588 -2,288 48,898 -2,373 30.10%
Tax -66 -80 -94 -441 -205 2 8 -
NP -3,589 -1,429 681 6,147 -2,493 48,900 -2,365 32.02%
-
NP to SH -2,546 -1,229 548 5,153 -2,307 33,115 -1,508 41.74%
-
Tax Rate - - 12.13% 6.69% - -0.00% - -
Total Cost 5,718 3,638 1,848 -4,078 4,228 -47,008 9,362 -27.99%
-
Net Worth 207,790 211,568 217,234 215,345 211,095 214,968 181,155 9.56%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 207,790 211,568 217,234 215,345 211,095 214,968 181,155 9.56%
NOSH 195,025 195,025 195,025 195,025 195,025 195,025 195,025 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin -168.58% -64.69% 26.93% 297.10% -143.69% 2,584.57% -33.80% -
ROE -1.23% -0.58% 0.25% 2.39% -1.09% 15.40% -0.83% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 1.13 1.17 1.34 1.10 0.92 1.00 3.70 -54.61%
EPS -1.30 -0.70 0.30 2.70 -1.20 17.50 -0.80 38.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.10 1.12 1.15 1.14 1.1175 1.138 0.959 9.56%
Adjusted Per Share Value based on latest NOSH - 195,025
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 1.09 1.13 1.30 1.06 0.89 0.97 3.59 -54.79%
EPS -1.31 -0.63 0.28 2.64 -1.18 16.98 -0.77 42.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0655 1.0848 1.1139 1.1042 1.0824 1.1023 0.9289 9.56%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.435 0.46 0.51 0.56 0.33 0.29 0.29 -
P/RPS 38.60 39.34 38.09 51.13 35.93 28.95 7.83 189.37%
P/EPS -32.27 -70.70 175.80 20.53 -27.02 1.65 -36.33 -7.58%
EY -3.10 -1.41 0.57 4.87 -3.70 60.45 -2.75 8.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.41 0.44 0.49 0.30 0.25 0.30 21.12%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 29/11/21 27/08/21 20/05/21 05/03/21 20/11/20 28/08/20 17/06/20 -
Price 0.405 0.48 0.47 0.575 0.69 0.315 0.31 -
P/RPS 35.93 41.05 35.11 52.50 75.12 31.45 8.37 163.89%
P/EPS -30.05 -73.78 162.01 21.08 -56.50 1.80 -38.83 -15.69%
EY -3.33 -1.36 0.62 4.74 -1.77 55.65 -2.58 18.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.43 0.41 0.50 0.62 0.28 0.32 10.15%

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