[ILB] YoY 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- -23.33%
YoY- 19.23%
Quarter Report
Latest QR
Upcoming QR
ILB's Result
ILB's Financial Summary
View:
Show?
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 43,941 48,171 45,370 50,491 42,763 44,609 36,961 2.92%
PBT -10,226 5,617 3,669 7,523 5,849 4,739 2,461 -
Tax 936 -622 -396 -1,040 -2,131 -2,577 -1,376 -
NP -9,290 4,995 3,273 6,483 3,718 2,162 1,085 -
-
NP to SH -9,420 3,818 2,393 4,433 3,718 2,162 1,085 -
-
Tax Rate - 11.07% 10.79% 13.82% 36.43% 54.38% 55.91% -
Total Cost 53,231 43,176 42,097 44,008 39,045 42,447 35,876 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 -2.38% 1.11% 0.81% 1.56% 1.40% 0.99% 0.56% -
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 22.39 23.97 26.54 31.89 27.26 34.04 28.27 -3.80%
EPS -4.80 1.90 1.40 2.80 2.40 1.65 0.83 -
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 22.53 24.70 23.26 25.89 21.93 22.87 18.95 2.92%
EPS -4.83 1.96 1.23 2.27 1.91 1.11 0.56 -
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 2.86 3.05 7.53 5.52 6.64 4.58 1.77 8.31%
P/EPS -13.33 38.42 142.86 62.86 76.37 94.55 60.24 -
EY -7.50 2.60 0.70 1.59 1.31 1.06 1.66 -
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 3.53 3.46 7.35 5.96 6.97 4.93 1.80 11.86%
P/EPS -16.46 43.68 139.29 67.86 80.17 101.82 61.45 -
EY -6.08 2.29 0.72 1.47 1.25 0.98 1.63 -
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