[IREKA] QoQ Cumulative Quarter Result on 30-Jun-2004 [#1]

Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Jun-2004 [#1]
Profit Trend
QoQ- -195.11%
YoY- -161.48%
View:
Show?
Cumulative Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 434,171 332,965 223,650 112,244 499,902 368,197 252,924 43.31%
PBT -4,294 4,272 309 -2,179 9,602 9,925 8,259 -
Tax -8,080 -6,334 -2,717 -1,321 -5,922 -4,672 -3,140 87.67%
NP -12,374 -2,062 -2,408 -3,500 3,680 5,253 5,119 -
-
NP to SH -12,374 -2,062 -2,408 -3,500 3,680 5,253 5,119 -
-
Tax Rate - 148.27% 879.29% - 61.67% 47.07% 38.02% -
Total Cost 446,545 335,027 226,058 115,744 496,222 362,944 247,805 48.02%
-
Net Worth 146,933 141,264 140,371 138,636 130,809 131,066 136,231 5.16%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 146,933 141,264 140,371 138,636 130,809 131,066 136,231 5.16%
NOSH 113,901 113,922 114,123 113,636 103,816 103,202 103,205 6.78%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin -2.85% -0.62% -1.08% -3.12% 0.74% 1.43% 2.02% -
ROE -8.42% -1.46% -1.72% -2.52% 2.81% 4.01% 3.76% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 381.18 292.27 195.97 98.77 481.52 356.77 245.07 34.20%
EPS -10.87 -1.81 -2.11 -3.08 3.93 5.09 4.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.29 1.24 1.23 1.22 1.26 1.27 1.32 -1.51%
Adjusted Per Share Value based on latest NOSH - 113,636
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 190.61 146.18 98.19 49.28 219.46 161.64 111.04 43.31%
EPS -5.43 -0.91 -1.06 -1.54 1.62 2.31 2.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6451 0.6202 0.6162 0.6086 0.5743 0.5754 0.5981 5.16%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.74 0.88 0.88 1.11 1.35 1.15 1.11 -
P/RPS 0.19 0.30 0.45 1.12 0.28 0.32 0.45 -43.68%
P/EPS -6.81 -48.62 -41.71 -36.04 38.08 22.59 22.38 -
EY -14.68 -2.06 -2.40 -2.77 2.63 4.43 4.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.71 0.72 0.91 1.07 0.91 0.84 -22.76%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/05/05 25/02/05 26/11/04 27/08/04 31/05/04 27/02/04 28/11/03 -
Price 0.61 0.87 0.99 0.91 1.24 1.36 1.19 -
P/RPS 0.16 0.30 0.51 0.92 0.26 0.38 0.49 -52.54%
P/EPS -5.62 -48.07 -46.92 -29.55 34.98 26.72 23.99 -
EY -17.81 -2.08 -2.13 -3.38 2.86 3.74 4.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.70 0.80 0.75 0.98 1.07 0.90 -35.12%

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