[ILB] YoY Annualized Quarter Result on 31-Mar-2006 [#1]

Stock
[ILB] ILB GROUP BERHAD
Announcement Date
14-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -3.29%
YoY- 19.23%
Quarter Report
Latest QR
Upcoming QR
ILB's Result
ILB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 175,764 192,684 181,480 201,964 171,052 178,436 147,844 2.92%
PBT -40,904 22,468 14,676 30,092 23,396 18,956 9,844 -
Tax 3,744 -2,488 -1,584 -4,160 -8,524 -10,308 -5,504 -
NP -37,160 19,980 13,092 25,932 14,872 8,648 4,340 -
-
NP to SH -37,680 15,272 9,572 17,732 14,872 8,648 4,340 -
-
Tax Rate - 11.07% 10.79% 13.82% 36.43% 54.38% 55.91% -
Total Cost 212,924 172,704 168,388 176,032 156,180 169,788 143,504 6.79%
-
Net Worth 396,424 343,620 295,706 283,395 265,123 218,820 193,469 12.68%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 396,424 343,620 295,706 283,395 265,123 218,820 193,469 12.68%
NOSH 196,249 200,947 170,928 158,321 156,877 131,030 130,722 6.99%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin -21.14% 10.37% 7.21% 12.84% 8.69% 4.85% 2.94% -
ROE -9.50% 4.44% 3.24% 6.26% 5.61% 3.95% 2.24% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 89.56 95.89 106.17 127.57 109.04 136.18 113.10 -3.81%
EPS -19.20 7.60 5.60 11.20 9.60 6.60 3.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.02 1.71 1.73 1.79 1.69 1.67 1.48 5.31%
Adjusted Per Share Value based on latest NOSH - 158,321
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 90.12 98.80 93.05 103.56 87.71 91.49 75.81 2.92%
EPS -19.32 7.83 4.91 9.09 7.63 4.43 2.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0327 1.7619 1.5162 1.4531 1.3594 1.122 0.992 12.68%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 0.64 0.73 2.00 1.76 1.81 1.56 0.50 -
P/RPS 0.71 0.76 1.88 1.38 1.66 1.15 0.44 8.29%
P/EPS -3.33 9.61 35.71 15.71 19.09 23.64 15.06 -
EY -30.00 10.41 2.80 6.36 5.24 4.23 6.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.43 1.16 0.98 1.07 0.93 0.34 -1.00%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 19/05/09 20/05/08 22/05/07 14/06/06 12/05/05 27/05/04 29/05/03 -
Price 0.79 0.83 1.95 1.90 1.90 1.68 0.51 -
P/RPS 0.88 0.87 1.84 1.49 1.74 1.23 0.45 11.81%
P/EPS -4.11 10.92 34.82 16.96 20.04 25.45 15.36 -
EY -24.30 9.16 2.87 5.89 4.99 3.93 6.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.49 1.13 1.06 1.12 1.01 0.34 2.31%

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