[ILB] YoY Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[ILB] ILB GROUP BERHAD
Announcement Date
15-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -25.57%
YoY- -64.72%
Quarter Report
Latest QR
Upcoming QR
ILB's Result
ILB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 40,444 134,284 140,818 124,264 193,160 181,164 203,442 -23.59%
PBT -12,576 -3,504 4,784 7,048 18,808 -11,276 25,424 -
Tax -278 -3,162 -4,214 -2,184 -5,582 -1,258 -3,630 -34.82%
NP -12,854 -6,666 570 4,864 13,226 -12,534 21,794 -
-
NP to SH -12,204 -8,028 -36 3,534 10,018 -14,188 16,558 -
-
Tax Rate - - 88.09% 30.99% 29.68% - 14.28% -
Total Cost 53,298 140,950 140,248 119,400 179,934 193,698 181,648 -18.47%
-
Net Worth 305,099 367,949 385,604 337,496 364,115 394,111 341,015 -1.83%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 305,099 367,949 385,604 337,496 364,115 394,111 341,015 -1.83%
NOSH 174,342 167,249 184,499 176,700 192,653 197,055 197,119 -2.02%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin -31.78% -4.96% 0.40% 3.91% 6.85% -6.92% 10.71% -
ROE -4.00% -2.18% -0.01% 1.05% 2.75% -3.60% 4.86% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 23.20 80.29 76.32 70.32 100.26 91.94 103.21 -22.01%
EPS -7.00 -4.80 0.00 2.00 5.20 -7.20 8.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.75 2.20 2.09 1.91 1.89 2.00 1.73 0.19%
Adjusted Per Share Value based on latest NOSH - 193,333
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 20.74 68.85 72.20 63.72 99.04 92.89 104.32 -23.59%
EPS -6.26 -4.12 -0.02 1.81 5.14 -7.27 8.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5644 1.8867 1.9772 1.7305 1.867 2.0208 1.7486 -1.83%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 0.825 1.49 0.87 0.88 0.91 0.95 0.82 -
P/RPS 3.56 1.86 1.14 1.25 0.91 1.03 0.79 28.50%
P/EPS -11.79 -31.04 -4,458.75 44.00 17.50 -13.19 9.76 -
EY -8.48 -3.22 -0.02 2.27 5.71 -7.58 10.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.68 0.42 0.46 0.48 0.48 0.47 0.00%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 25/08/14 26/08/13 24/08/12 15/08/11 16/08/10 30/07/09 11/08/08 -
Price 1.01 1.79 0.96 0.80 0.96 1.00 0.81 -
P/RPS 4.35 2.23 1.26 1.14 0.96 1.09 0.78 33.15%
P/EPS -14.43 -37.29 -4,920.00 40.00 18.46 -13.89 9.64 -
EY -6.93 -2.68 -0.02 2.50 5.42 -7.20 10.37 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.81 0.46 0.42 0.51 0.50 0.47 3.56%

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