[IREKA] QoQ Annualized Quarter Result on 31-Mar-2013 [#4]

Stock
[IREKA] IREKA CORPORATION BHD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- -586.56%
YoY- -437.17%
Quarter Report
Latest QR
Upcoming QR
IREKA's Result
IREKA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 259,806 222,636 196,008 331,796 368,228 413,886 441,452 -29.70%
PBT -17,098 -28,912 -29,956 -35,657 -2,841 -1,150 7,788 -
Tax -1,868 -1,640 -780 -1,765 -2,609 -2,104 -3,216 -30.31%
NP -18,966 -30,552 -30,736 -37,422 -5,450 -3,254 4,572 -
-
NP to SH -18,966 -30,552 -30,736 -37,422 -5,450 -3,254 4,572 -
-
Tax Rate - - - - - - 41.29% -
Total Cost 278,773 253,188 226,744 369,218 373,678 417,140 436,880 -25.82%
-
Net Worth 165,176 164,037 170,872 182,263 215,298 223,272 225,551 -18.70%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 165,176 164,037 170,872 182,263 215,298 223,272 225,551 -18.70%
NOSH 113,914 113,914 113,914 113,914 113,914 113,914 113,914 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -7.30% -13.72% -15.68% -11.28% -1.48% -0.79% 1.04% -
ROE -11.48% -18.63% -17.99% -20.53% -2.53% -1.46% 2.03% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 228.07 195.44 172.07 291.27 323.25 363.33 387.53 -29.70%
EPS -16.65 -26.82 -27.00 -32.85 -4.79 -2.86 4.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.45 1.44 1.50 1.60 1.89 1.96 1.98 -18.70%
Adjusted Per Share Value based on latest NOSH - 113,914
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 122.81 105.24 92.65 156.84 174.06 195.65 208.68 -29.70%
EPS -8.97 -14.44 -14.53 -17.69 -2.58 -1.54 2.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7808 0.7754 0.8077 0.8616 1.0177 1.0554 1.0662 -18.70%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.07 0.90 0.895 0.66 0.69 0.71 0.64 -
P/RPS 0.47 0.46 0.52 0.23 0.21 0.20 0.17 96.62%
P/EPS -6.43 -3.36 -3.32 -2.01 -14.42 -24.86 15.95 -
EY -15.56 -29.80 -30.15 -49.77 -6.93 -4.02 6.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.62 0.60 0.41 0.37 0.36 0.32 74.60%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 28/11/13 30/08/13 30/05/13 28/02/13 28/11/12 29/08/12 -
Price 0.90 1.04 0.90 0.74 0.65 0.71 0.70 -
P/RPS 0.39 0.53 0.52 0.25 0.20 0.20 0.18 67.20%
P/EPS -5.41 -3.88 -3.34 -2.25 -13.58 -24.86 17.44 -
EY -18.50 -25.79 -29.98 -44.39 -7.36 -4.02 5.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.72 0.60 0.46 0.34 0.36 0.35 46.25%

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