[ILB] QoQ Quarter Result on 31-Mar-2002 [#1]

Stock
[ILB] ILB GROUP BERHAD
Announcement Date
23-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 112.33%
YoY- -5.47%
Quarter Report
Latest QR
Upcoming QR
ILB's Result
ILB's Financial Summary
View:
Show?
Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 39,326 38,114 42,941 36,731 32,444 32,926 35,567 6.90%
PBT -1,014 2,789 2,328 2,270 -6,057 1,714 401 -
Tax -52 -1,314 -2,328 -1,492 6,057 -1,331 -401 -74.28%
NP -1,066 1,475 0 778 0 383 0 -
-
NP to SH -1,066 1,475 -461 778 -6,310 383 -675 35.50%
-
Tax Rate - 47.11% 100.00% 65.73% - 77.65% 100.00% -
Total Cost 40,392 36,639 42,941 35,953 32,444 32,543 35,567 8.82%
-
Net Worth 197,599 199,712 155,715 182,783 181,085 186,829 186,562 3.89%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 197,599 199,712 155,715 182,783 181,085 186,829 186,562 3.89%
NOSH 130,000 130,530 102,444 93,734 93,343 93,414 93,749 24.27%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin -2.71% 3.87% 0.00% 2.12% 0.00% 1.16% 0.00% -
ROE -0.54% 0.74% -0.30% 0.43% -3.48% 0.21% -0.36% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 30.25 29.20 41.92 39.19 34.76 35.25 37.94 -13.98%
EPS -0.82 1.13 -0.45 0.83 -6.76 0.41 -0.72 9.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.52 1.53 1.52 1.95 1.94 2.00 1.99 -16.39%
Adjusted Per Share Value based on latest NOSH - 93,734
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 20.16 19.54 22.02 18.83 16.64 16.88 18.24 6.88%
EPS -0.55 0.76 -0.24 0.40 -3.24 0.20 -0.35 35.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0132 1.024 0.7984 0.9372 0.9285 0.958 0.9566 3.89%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 0.51 0.56 0.64 1.21 0.82 0.88 0.80 -
P/RPS 1.69 1.92 1.53 3.09 2.36 2.50 2.11 -13.71%
P/EPS -62.20 49.56 -142.22 145.78 -12.13 214.63 -111.11 -32.00%
EY -1.61 2.02 -0.70 0.69 -8.24 0.47 -0.90 47.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.37 0.42 0.62 0.42 0.44 0.40 -10.24%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 25/02/03 27/11/02 16/08/02 23/05/02 26/02/02 23/11/01 28/08/01 -
Price 0.48 0.55 0.60 0.78 1.09 0.87 1.00 -
P/RPS 1.59 1.88 1.43 1.99 3.14 2.47 2.64 -28.61%
P/EPS -58.54 48.67 -133.33 93.98 -16.12 212.20 -138.89 -43.69%
EY -1.71 2.05 -0.75 1.06 -6.20 0.47 -0.72 77.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.36 0.39 0.40 0.56 0.44 0.50 -25.67%

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