[IRIS] QoQ Cumulative Quarter Result on 31-Dec-2012 [#3]

Stock
[IRIS] IRIS CORPORATION BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 4.42%
YoY- -59.36%
Quarter Report
Latest QR
Upcoming QR
IRIS's Result
IRIS's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 265,271 133,914 537,066 349,808 227,010 102,466 410,731 -25.26%
PBT 18,568 8,960 34,029 25,871 21,841 10,438 46,075 -45.41%
Tax -5,803 -2,735 -15,593 -10,166 -8,068 -3,153 -11,667 -37.19%
NP 12,765 6,225 18,436 15,705 13,773 7,285 34,408 -48.33%
-
NP to SH 14,986 7,678 21,060 15,161 14,519 8,334 37,217 -45.44%
-
Tax Rate 31.25% 30.52% 45.82% 39.29% 36.94% 30.21% 25.32% -
Total Cost 252,506 127,689 518,630 334,103 213,237 95,181 376,323 -23.33%
-
Net Worth 431,281 421,193 41,497,288 410,610 418,052 410,410 383,194 8.19%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - 7,051 - - 7,101 7,076 - -
Div Payout % - 91.84% - - 48.91% 84.91% - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 431,281 421,193 41,497,288 410,610 418,052 410,410 383,194 8.19%
NOSH 1,577,473 1,566,938 1,572,462 1,579,270 1,578,152 1,572,452 1,502,724 3.28%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 4.81% 4.65% 3.43% 4.49% 6.07% 7.11% 8.38% -
ROE 3.47% 1.82% 0.05% 3.69% 3.47% 2.03% 9.71% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 16.82 8.55 34.15 22.15 14.38 6.52 27.33 -27.62%
EPS 0.95 0.49 1.34 0.96 0.92 0.53 2.41 -46.20%
DPS 0.00 0.45 0.00 0.00 0.45 0.45 0.00 -
NAPS 0.2734 0.2688 26.39 0.26 0.2649 0.261 0.255 4.74%
Adjusted Per Share Value based on latest NOSH - 1,605,000
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 32.08 16.20 64.96 42.31 27.46 12.39 49.68 -25.27%
EPS 1.81 0.93 2.55 1.83 1.76 1.01 4.50 -45.48%
DPS 0.00 0.85 0.00 0.00 0.86 0.86 0.00 -
NAPS 0.5216 0.5094 50.1891 0.4966 0.5056 0.4964 0.4635 8.18%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.255 0.195 0.165 0.17 0.17 0.17 0.19 -
P/RPS 1.52 2.28 0.48 0.77 1.18 2.61 0.70 67.60%
P/EPS 26.84 39.80 12.32 17.71 18.48 32.08 7.67 130.31%
EY 3.73 2.51 8.12 5.65 5.41 3.12 13.03 -56.53%
DY 0.00 2.31 0.00 0.00 2.65 2.65 0.00 -
P/NAPS 0.93 0.73 0.01 0.65 0.64 0.65 0.75 15.40%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/11/13 27/08/13 31/05/13 26/02/13 27/11/12 24/08/12 29/05/12 -
Price 0.275 0.19 0.21 0.16 0.17 0.17 0.17 -
P/RPS 1.64 2.22 0.61 0.72 1.18 2.61 0.62 91.15%
P/EPS 28.95 38.78 15.68 16.67 18.48 32.08 6.86 160.91%
EY 3.45 2.58 6.38 6.00 5.41 3.12 14.57 -61.69%
DY 0.00 2.37 0.00 0.00 2.65 2.65 0.00 -
P/NAPS 1.01 0.71 0.01 0.62 0.64 0.65 0.67 31.43%

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