[ILB] YoY 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- -43.86%
YoY- -22.57%
Quarter Report
Latest QR
Upcoming QR
ILB's Result
ILB's Financial Summary
View:
Show?
Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 34,290 36,232 31,448 49,467 46,641 53,550 47,915 -5.41%
PBT -372 541 1,322 4,201 4,588 7,095 5,803 -
Tax -873 -897 -455 -1,856 -1,565 -1,193 -883 -0.18%
NP -1,245 -356 867 2,345 3,023 5,902 4,920 -
-
NP to SH -1,688 -387 580 1,801 2,326 4,461 3,569 -
-
Tax Rate - 165.80% 34.42% 44.18% 34.11% 16.81% 15.22% -
Total Cost 35,535 36,588 30,581 47,122 43,618 47,648 42,995 -3.12%
-
Net Worth 371,360 404,414 369,266 378,210 387,666 335,544 312,287 2.92%
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 371,360 404,414 369,266 378,210 387,666 335,544 312,287 2.92%
NOSH 168,800 193,499 193,333 200,111 193,833 193,956 178,450 -0.92%
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 -3.63% -0.98% 2.76% 4.74% 6.48% 11.02% 10.27% -
ROE -0.45% -0.10% 0.16% 0.48% 0.60% 1.33% 1.14% -
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 20.31 18.72 16.27 24.72 24.06 27.61 26.85 -4.54%
EPS -1.00 -0.20 0.30 0.90 1.20 2.30 2.00 -
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 17.58 18.58 16.13 25.36 23.92 27.46 24.57 -5.42%
EPS -0.87 -0.20 0.30 0.92 1.19 2.29 1.83 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9042 2.0737 1.8934 1.9393 1.9878 1.7205 1.6013 2.92%
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 7.33 4.65 5.41 3.68 3.95 2.97 6.18 2.88%
P/EPS -149.00 -435.00 293.33 101.11 79.17 35.65 83.00 -
EY -0.67 -0.23 0.34 0.99 1.26 2.80 1.20 -
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 8.81 5.13 4.92 3.88 4.16 2.93 6.03 6.51%
P/EPS -179.00 -480.00 266.67 106.67 83.33 35.22 81.00 -
EY -0.56 -0.21 0.38 0.94 1.20 2.84 1.23 -
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