[ILB] YoY Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[ILB] ILB GROUP BERHAD
Announcement Date
06-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 23961.11%
YoY- -25.42%
Quarter Report
Latest QR
Upcoming QR
ILB's Result
ILB's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 24,318 30,485 102,153 104,392 98,297 146,607 137,489 -25.06%
PBT -7,804 -8,427 -3,372 10,082 10,909 14,078 -382 65.30%
Tax -633 -251 -2,783 -4,062 -2,531 -4,973 -2,495 -20.42%
NP -8,437 -8,678 -6,155 6,020 8,378 9,105 -2,877 19.62%
-
NP to SH -8,250 -8,445 -7,072 4,295 5,759 6,947 -4,638 10.06%
-
Tax Rate - - - 40.29% 23.20% 35.32% - -
Total Cost 32,755 39,163 108,308 98,372 89,919 137,502 140,366 -21.52%
-
Net Worth 338,776 311,409 371,691 370,443 384,552 353,332 386,499 -2.17%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 338,776 311,409 371,691 370,443 384,552 353,332 386,499 -2.17%
NOSH 175,531 175,937 164,465 178,958 185,774 192,972 193,249 -1.58%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin -34.69% -28.47% -6.03% 5.77% 8.52% 6.21% -2.09% -
ROE -2.44% -2.71% -1.90% 1.16% 1.50% 1.97% -1.20% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 13.85 17.33 62.11 58.33 52.91 75.97 71.15 -23.86%
EPS -4.70 -4.80 -4.30 2.40 3.10 3.60 -2.40 11.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.93 1.77 2.26 2.07 2.07 1.831 2.00 -0.59%
Adjusted Per Share Value based on latest NOSH - 172,520
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 12.47 15.63 52.38 53.53 50.40 75.17 70.50 -25.06%
EPS -4.23 -4.33 -3.63 2.20 2.95 3.56 -2.38 10.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7371 1.5968 1.9059 1.8995 1.9718 1.8117 1.9818 -2.17%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.84 0.865 1.86 0.92 0.73 0.95 0.95 -
P/RPS 6.06 4.99 2.99 1.58 1.38 1.25 1.34 28.58%
P/EPS -17.87 -18.02 -43.26 38.33 23.55 26.39 -39.58 -12.40%
EY -5.60 -5.55 -2.31 2.61 4.25 3.79 -2.53 14.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.49 0.82 0.44 0.35 0.52 0.48 -1.43%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 18/11/15 20/11/14 13/11/13 06/11/12 30/11/11 29/11/10 26/10/09 -
Price 0.84 0.78 1.93 0.95 0.71 1.02 0.94 -
P/RPS 6.06 4.50 3.11 1.63 1.34 1.34 1.32 28.90%
P/EPS -17.87 -16.25 -44.88 39.58 22.90 28.33 -39.17 -12.25%
EY -5.60 -6.15 -2.23 2.53 4.37 3.53 -2.55 14.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.44 0.85 0.46 0.34 0.56 0.47 -1.09%

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