[ILB] QoQ Quarter Result on 2022-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show? QoQ % Horiz. %
Quarter Result 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 2,013 2,841 2,494 8,927 7,894 2,129 2,209 -5.99% QoQ % -29.14% 13.91% -72.06% 13.09% 270.78% -3.62% - Horiz. % 91.13% 128.61% 112.90% 404.12% 357.36% 96.38% 100.00%
PBT 16,964 -11,360 -6,635 -522 17,108 -3,523 -1,349 - QoQ % 249.33% -71.21% -1,171.07% -103.05% 585.61% -161.16% - Horiz. % -1,257.52% 842.11% 491.85% 38.70% -1,268.20% 261.16% 100.00%
Tax -489 -199 87 -236 -329 -66 -80 233.21% QoQ % -145.73% -328.74% 136.86% 28.27% -398.48% 17.50% - Horiz. % 611.25% 248.75% -108.75% 295.00% 411.25% 82.50% 100.00%
NP 16,475 -11,559 -6,548 -758 16,779 -3,589 -1,429 - QoQ % 242.53% -76.53% -763.85% -104.52% 567.51% -151.15% - Horiz. % -1,152.90% 808.89% 458.22% 53.04% -1,174.18% 251.15% 100.00%
NP to SH 11,293 -6,157 -4,602 -364 11,548 -2,546 -1,229 - QoQ % 283.42% -33.79% -1,164.29% -103.15% 553.57% -107.16% - Horiz. % -918.88% 500.98% 374.45% 29.62% -939.63% 207.16% 100.00%
Tax Rate 2.88 % - % - % - % 1.92 % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 150.00% 0.00% 0.00% 0.00% 100.00% - -
Total Cost -14,462 14,400 9,042 9,685 -8,885 5,718 3,638 - QoQ % -200.43% 59.26% -6.64% 209.00% -255.39% 57.17% - Horiz. % -397.53% 395.82% 248.54% 266.22% -244.23% 157.17% 100.00%
Net Worth 217,234 215,345 226,680 219,123 219,123 207,790 211,568 1.77% QoQ % 0.88% -5.00% 3.45% 0.00% 5.45% -1.79% - Horiz. % 102.68% 101.79% 107.14% 103.57% 103.57% 98.21% 100.00%
Dividend 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 217,234 215,345 226,680 219,123 219,123 207,790 211,568 1.77% QoQ % 0.88% -5.00% 3.45% 0.00% 5.45% -1.79% - Horiz. % 102.68% 101.79% 107.14% 103.57% 103.57% 98.21% 100.00%
NOSH 188,900 188,900 188,900 188,900 188,900 188,900 188,900 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 818.43 % -406.86 % -262.55 % -8.49 % 212.55 % -168.58 % -64.69 % - QoQ % 301.16% -54.96% -2,992.46% -103.99% 226.08% -160.60% - Horiz. % -1,265.16% 628.94% 405.86% 13.12% -328.57% 260.60% 100.00%
ROE 5.20 % -2.86 % -2.03 % -0.17 % 5.27 % -1.23 % -0.58 % - QoQ % 281.82% -40.89% -1,094.12% -103.23% 528.46% -112.07% - Horiz. % -896.55% 493.10% 350.00% 29.31% -908.62% 212.07% 100.00%
Per Share 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 1.07 1.50 1.32 4.73 4.18 1.13 1.17 -5.77% QoQ % -28.67% 13.64% -72.09% 13.16% 269.91% -3.42% - Horiz. % 91.45% 128.21% 112.82% 404.27% 357.26% 96.58% 100.00%
EPS 6.00 -3.30 -2.40 -0.20 6.10 -1.30 -0.70 - QoQ % 281.82% -37.50% -1,100.00% -103.28% 569.23% -85.71% - Horiz. % -857.14% 471.43% 342.86% 28.57% -871.43% 185.71% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 1.1500 1.1400 1.2000 1.1600 1.1600 1.1000 1.1200 1.77% QoQ % 0.88% -5.00% 3.45% 0.00% 5.45% -1.79% - Horiz. % 102.68% 101.79% 107.14% 103.57% 103.57% 98.21% 100.00%
Adjusted Per Share Value based on latest NOSH - 195,025 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 1.03 1.46 1.28 4.58 4.05 1.09 1.13 -5.97% QoQ % -29.45% 14.06% -72.05% 13.09% 271.56% -3.54% - Horiz. % 91.15% 129.20% 113.27% 405.31% 358.41% 96.46% 100.00%
EPS 5.79 -3.16 -2.36 -0.19 5.92 -1.31 -0.63 - QoQ % 283.23% -33.90% -1,142.11% -103.21% 551.91% -107.94% - Horiz. % -919.05% 501.59% 374.60% 30.16% -939.68% 207.94% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 1.1139 1.1042 1.1623 1.1236 1.1236 1.0655 1.0848 1.78% QoQ % 0.88% -5.00% 3.44% 0.00% 5.45% -1.78% - Horiz. % 102.68% 101.79% 107.14% 103.58% 103.58% 98.22% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.4600 0.4400 0.4750 0.3750 0.3750 0.4350 0.4600 -
P/RPS 43.17 29.26 35.98 7.94 8.97 38.60 39.34 6.37% QoQ % 47.54% -18.68% 353.15% -11.48% -76.76% -1.88% - Horiz. % 109.74% 74.38% 91.46% 20.18% 22.80% 98.12% 100.00%
P/EPS 7.69 -13.50 -19.50 -194.61 6.13 -32.27 -70.70 - QoQ % 156.96% 30.77% 89.98% -3,274.71% 119.00% 54.36% - Horiz. % -10.88% 19.09% 27.58% 275.26% -8.67% 45.64% 100.00%
EY 13.00 -7.41 -5.13 -0.51 16.30 -3.10 -1.41 - QoQ % 275.44% -44.44% -905.88% -103.13% 625.81% -119.86% - Horiz. % -921.99% 525.53% 363.83% 36.17% -1,156.03% 219.86% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.40 0.39 0.40 0.32 0.32 0.40 0.41 -1.63% QoQ % 2.56% -2.50% 25.00% 0.00% -20.00% -2.44% - Horiz. % 97.56% 95.12% 97.56% 78.05% 78.05% 97.56% 100.00%
Price Multiplier on Announcement Date 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 27/02/23 29/11/22 29/08/22 - 28/02/22 29/11/21 27/08/21 -
Price 0.4350 0.4800 0.4700 0.5600 0.3600 0.4050 0.4800 -
P/RPS 40.82 31.92 35.60 11.85 8.61 35.93 41.05 -0.37% QoQ % 27.88% -10.34% 200.42% 37.63% -76.04% -12.47% - Horiz. % 99.44% 77.76% 86.72% 28.87% 20.97% 87.53% 100.00%
P/EPS 7.28 -14.73 -19.29 -290.62 5.89 -30.05 -73.78 - QoQ % 149.42% 23.64% 93.36% -5,034.13% 119.60% 59.27% - Horiz. % -9.87% 19.96% 26.15% 393.90% -7.98% 40.73% 100.00%
EY 13.74 -6.79 -5.18 -0.34 16.98 -3.33 -1.36 - QoQ % 302.36% -31.08% -1,423.53% -102.00% 609.91% -144.85% - Horiz. % -1,010.29% 499.26% 380.88% 25.00% -1,248.53% 244.85% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.38 0.42 0.39 0.48 0.31 0.37 0.43 -7.89% QoQ % -9.52% 7.69% -18.75% 54.84% -16.22% -13.95% - Horiz. % 88.37% 97.67% 90.70% 111.63% 72.09% 86.05% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment