[ILB] QoQ TTM Result on 31-Dec-2017 [#4]

Stock
[ILB] ILB GROUP BERHAD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 15.36%
YoY- -264.36%
Quarter Report
Latest QR
Upcoming QR
ILB's Result
ILB's Financial Summary
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 23,200 21,717 18,906 16,307 16,867 16,170 19,268 13.16%
PBT -19,214 2,434 5,048 -723 -14,336 411 860 -
Tax -2,295 -2,146 -2,038 13,103 14,503 14,624 -89 771.10%
NP -21,509 288 3,010 12,380 167 15,035 771 -
-
NP to SH -20,053 -5,897 -5,331 -9,607 -11,351 369 2,817 -
-
Tax Rate - 88.17% 40.37% - - -3,558.15% 10.35% -
Total Cost 44,709 21,429 15,896 3,927 16,700 1,135 18,497 80.00%
-
Net Worth 261,837 282,708 282,708 292,194 288,400 294,532 288,708 -6.29%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 261,837 282,708 282,708 292,194 288,400 294,532 288,708 -6.29%
NOSH 195,025 195,025 195,025 195,025 195,025 195,025 170,833 9.22%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin -92.71% 1.33% 15.92% 75.92% 0.99% 92.98% 4.00% -
ROE -7.66% -2.09% -1.89% -3.29% -3.94% 0.13% 0.98% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 12.23 11.45 9.96 8.59 8.89 8.56 11.28 5.53%
EPS -10.57 -3.11 -2.81 -5.06 -5.98 0.20 1.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.38 1.49 1.49 1.54 1.52 1.56 1.69 -12.62%
Adjusted Per Share Value based on latest NOSH - 195,025
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 11.90 11.14 9.69 8.36 8.65 8.29 9.88 13.19%
EPS -10.28 -3.02 -2.73 -4.93 -5.82 0.19 1.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3426 1.4496 1.4496 1.4982 1.4788 1.5102 1.4804 -6.30%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.56 0.70 0.61 0.60 0.69 0.75 0.895 -
P/RPS 4.58 6.12 6.12 6.98 7.76 8.76 7.94 -30.68%
P/EPS -5.30 -22.52 -21.71 -11.85 -11.53 383.75 54.28 -
EY -18.87 -4.44 -4.61 -8.44 -8.67 0.26 1.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.47 0.41 0.39 0.45 0.48 0.53 -15.71%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 15/11/18 28/08/18 15/05/18 28/02/18 23/11/17 17/08/17 26/05/17 -
Price 0.515 0.60 0.58 0.625 0.69 0.745 0.81 -
P/RPS 4.21 5.24 5.82 7.27 7.76 8.70 7.18 -29.92%
P/EPS -4.87 -19.31 -20.64 -12.34 -11.53 381.19 49.12 -
EY -20.52 -5.18 -4.84 -8.10 -8.67 0.26 2.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.40 0.39 0.41 0.45 0.48 0.48 -15.91%

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