[ILB] YoY Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock
[ILB] ILB GROUP BERHAD
Announcement Date
16-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 56.14%
YoY- 170.61%
Quarter Report
Latest QR
Upcoming QR
ILB's Result
ILB's Financial Summary
View:
Show?
Cumulative Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 67,142 70,409 62,132 96,580 90,582 101,721 93,285 -5.32%
PBT -1,752 2,392 3,524 9,404 -5,638 12,712 9,472 -
Tax -1,581 -2,107 -1,092 -2,791 -629 -1,815 -1,279 3.59%
NP -3,333 285 2,432 6,613 -6,267 10,897 8,193 -
-
NP to SH -4,014 -18 1,767 5,009 -7,094 8,279 5,962 -
-
Tax Rate - 88.09% 30.99% 29.68% - 14.28% 13.50% -
Total Cost 70,475 70,124 59,700 89,967 96,849 90,824 85,092 -3.08%
-
Net Worth 367,949 385,604 337,496 364,115 394,111 341,015 306,867 3.06%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 367,949 385,604 337,496 364,115 394,111 341,015 306,867 3.06%
NOSH 167,249 184,499 176,700 192,653 197,055 197,119 175,352 -0.78%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin -4.96% 0.40% 3.91% 6.85% -6.92% 10.71% 8.78% -
ROE -1.09% 0.00% 0.52% 1.38% -1.80% 2.43% 1.94% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 40.14 38.16 35.16 50.13 45.97 51.60 53.20 -4.58%
EPS -2.40 0.00 1.00 2.60 -3.60 4.20 3.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.20 2.09 1.91 1.89 2.00 1.73 1.75 3.88%
Adjusted Per Share Value based on latest NOSH - 200,111
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 34.43 36.10 31.86 49.52 46.45 52.16 47.83 -5.32%
EPS -2.06 -0.01 0.91 2.57 -3.64 4.25 3.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8867 1.9772 1.7305 1.867 2.0208 1.7486 1.5735 3.06%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 1.49 0.87 0.88 0.91 0.95 0.82 1.66 -
P/RPS 3.71 2.28 2.50 1.82 2.07 1.59 3.12 2.92%
P/EPS -62.08 -8,917.50 88.00 35.00 -26.39 19.52 48.82 -
EY -1.61 -0.01 1.14 2.86 -3.79 5.12 2.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.42 0.46 0.48 0.48 0.47 0.95 -5.41%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 26/08/13 24/08/12 15/08/11 16/08/10 30/07/09 11/08/08 06/08/07 -
Price 1.79 0.96 0.80 0.96 1.00 0.81 1.62 -
P/RPS 4.46 2.52 2.28 1.91 2.18 1.57 3.05 6.53%
P/EPS -74.58 -9,840.00 80.00 36.92 -27.78 19.29 47.65 -
EY -1.34 -0.01 1.25 2.71 -3.60 5.19 2.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.46 0.42 0.51 0.50 0.47 0.93 -2.27%

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