[IRIS] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[IRIS] IRIS CORPORATION BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 25.02%
YoY- 47.66%
Quarter Report
Latest QR
Upcoming QR
IRIS's Result
IRIS's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 290,637 189,800 93,939 331,728 199,180 126,537 60,160 185.50%
PBT 36,710 25,657 11,256 30,539 20,053 12,171 4,997 277.44%
Tax -12,746 -11,377 -5,448 -14,840 -7,496 -4,520 -1,998 243.58%
NP 23,964 14,280 5,808 15,699 12,557 7,651 2,999 299.18%
-
NP to SH 23,950 14,263 5,805 15,699 12,557 7,651 2,999 299.02%
-
Tax Rate 34.72% 44.34% 48.40% 48.59% 37.38% 37.14% 39.98% -
Total Cost 266,673 175,520 88,131 316,029 186,623 118,886 57,161 178.94%
-
Net Worth 340,118 338,922 311,487 294,356 296,288 283,370 285,619 12.33%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 340,118 338,922 311,487 294,356 296,288 283,370 285,619 12.33%
NOSH 1,417,159 1,412,178 1,415,853 1,401,696 1,410,898 1,416,851 1,428,095 -0.51%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 8.25% 7.52% 6.18% 4.73% 6.30% 6.05% 4.99% -
ROE 7.04% 4.21% 1.86% 5.33% 4.24% 2.70% 1.05% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 20.51 13.44 6.63 23.67 14.12 8.93 4.21 187.10%
EPS 1.69 1.01 0.41 1.12 0.89 0.54 0.21 301.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.24 0.24 0.22 0.21 0.21 0.20 0.20 12.91%
Adjusted Per Share Value based on latest NOSH - 1,428,181
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 35.15 22.96 11.36 40.12 24.09 15.30 7.28 185.39%
EPS 2.90 1.73 0.70 1.90 1.52 0.93 0.36 301.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4114 0.4099 0.3767 0.356 0.3583 0.3427 0.3454 12.35%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.13 0.13 0.15 0.16 0.16 0.17 0.08 -
P/RPS 0.63 0.97 2.26 0.68 1.13 1.90 1.90 -52.06%
P/EPS 7.69 12.87 36.59 14.29 17.98 31.48 38.10 -65.55%
EY 13.00 7.77 2.73 7.00 5.56 3.18 2.63 189.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.54 0.68 0.76 0.76 0.85 0.40 22.12%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 23/11/10 26/08/10 24/05/10 23/02/10 24/11/09 25/08/09 28/05/09 -
Price 0.14 0.13 0.13 0.16 0.16 0.16 0.19 -
P/RPS 0.68 0.97 1.96 0.68 1.13 1.79 4.51 -71.63%
P/EPS 8.28 12.87 31.71 14.29 17.98 29.63 90.48 -79.66%
EY 12.07 7.77 3.15 7.00 5.56 3.38 1.11 390.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.54 0.59 0.76 0.76 0.80 0.95 -28.01%

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