[IRIS] QoQ Cumulative Quarter Result on 31-Mar-2013 [#4]

Stock
[IRIS] IRIS CORPORATION BHD
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- 38.91%
YoY- -43.41%
Quarter Report
Latest QR
Upcoming QR
IRIS's Result
IRIS's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 414,814 265,271 133,914 537,066 349,808 227,010 102,466 153.36%
PBT 28,797 18,568 8,960 34,029 25,871 21,841 10,438 96.34%
Tax -9,638 -5,803 -2,735 -15,593 -10,166 -8,068 -3,153 110.19%
NP 19,159 12,765 6,225 18,436 15,705 13,773 7,285 90.19%
-
NP to SH 20,429 14,986 7,678 21,060 15,161 14,519 8,334 81.50%
-
Tax Rate 33.47% 31.25% 30.52% 45.82% 39.29% 36.94% 30.21% -
Total Cost 395,655 252,506 127,689 518,630 334,103 213,237 95,181 157.85%
-
Net Worth 449,105 431,281 421,193 41,497,288 410,610 418,052 410,410 6.17%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - 7,051 - - 7,101 7,076 -
Div Payout % - - 91.84% - - 48.91% 84.91% -
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 449,105 431,281 421,193 41,497,288 410,610 418,052 410,410 6.17%
NOSH 1,660,894 1,577,473 1,566,938 1,572,462 1,579,270 1,578,152 1,572,452 3.70%
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 4.62% 4.81% 4.65% 3.43% 4.49% 6.07% 7.11% -
ROE 4.55% 3.47% 1.82% 0.05% 3.69% 3.47% 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 24.98 16.82 8.55 34.15 22.15 14.38 6.52 144.24%
EPS 1.23 0.95 0.49 1.34 0.96 0.92 0.53 75.01%
DPS 0.00 0.00 0.45 0.00 0.00 0.45 0.45 -
NAPS 0.2704 0.2734 0.2688 26.39 0.26 0.2649 0.261 2.38%
Adjusted Per Share Value based on latest NOSH - 1,555,263
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 50.17 32.08 16.20 64.96 42.31 27.46 12.39 153.40%
EPS 2.47 1.81 0.93 2.55 1.83 1.76 1.01 81.22%
DPS 0.00 0.00 0.85 0.00 0.00 0.86 0.86 -
NAPS 0.5432 0.5216 0.5094 50.1891 0.4966 0.5056 0.4964 6.17%
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 0.28 0.255 0.195 0.165 0.17 0.17 0.17 -
P/RPS 1.12 1.52 2.28 0.48 0.77 1.18 2.61 -43.02%
P/EPS 22.76 26.84 39.80 12.32 17.71 18.48 32.08 -20.40%
EY 4.39 3.73 2.51 8.12 5.65 5.41 3.12 25.48%
DY 0.00 0.00 2.31 0.00 0.00 2.65 2.65 -
P/NAPS 1.04 0.93 0.73 0.01 0.65 0.64 0.65 36.68%
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 26/02/14 29/11/13 27/08/13 31/05/13 26/02/13 27/11/12 24/08/12 -
Price 0.56 0.275 0.19 0.21 0.16 0.17 0.17 -
P/RPS 2.24 1.64 2.22 0.61 0.72 1.18 2.61 -9.66%
P/EPS 45.53 28.95 38.78 15.68 16.67 18.48 32.08 26.21%
EY 2.20 3.45 2.58 6.38 6.00 5.41 3.12 -20.72%
DY 0.00 0.00 2.37 0.00 0.00 2.65 2.65 -
P/NAPS 2.07 1.01 0.71 0.01 0.62 0.64 0.65 116.00%

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 ⃤ & 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