[IREKA] QoQ Cumulative Quarter Result on 30-Sep-2010 [#2]

Announcement Date
26-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Sep-2010 [#2]
Profit Trend
QoQ- 4.56%
YoY- -155.64%
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 99,036 444,504 308,809 209,736 101,709 393,076 288,477 -51.06%
PBT 7,861 -11,033 -10,264 -2,868 -3,256 9,199 8,160 -2.46%
Tax -410 -672 -504 -250 -11 -535 -315 19.26%
NP 7,451 -11,705 -10,768 -3,118 -3,267 8,664 7,845 -3.38%
-
NP to SH 7,451 -11,705 -10,768 -3,118 -3,267 8,664 7,845 -3.38%
-
Tax Rate 5.22% - - - - 5.82% 3.86% -
Total Cost 91,585 456,209 319,577 212,854 104,976 384,412 280,632 -52.69%
-
Net Worth 227,859 219,753 221,057 234,418 234,731 237,946 236,830 -2.54%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 227,859 219,753 221,057 234,418 234,731 237,946 236,830 -2.54%
NOSH 113,929 113,861 113,947 113,795 113,947 113,850 113,860 0.04%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 7.52% -2.63% -3.49% -1.49% -3.21% 2.20% 2.72% -
ROE 3.27% -5.33% -4.87% -1.33% -1.39% 3.64% 3.31% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 86.93 390.39 271.01 184.31 89.26 345.26 253.36 -51.08%
EPS 6.54 -10.28 -9.45 -2.74 -2.87 7.61 6.89 -3.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 1.93 1.94 2.06 2.06 2.09 2.08 -2.58%
Adjusted Per Share Value based on latest NOSH - 108,750
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 46.81 210.12 145.98 99.14 48.08 185.81 136.37 -51.07%
EPS 3.52 -5.53 -5.09 -1.47 -1.54 4.10 3.71 -3.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0771 1.0388 1.045 1.1081 1.1096 1.1248 1.1195 -2.54%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.73 0.79 0.79 0.81 0.70 0.79 0.72 -
P/RPS 0.84 0.20 0.29 0.44 0.78 0.23 0.28 108.42%
P/EPS 11.16 -7.68 -8.36 -29.56 -24.41 10.38 10.45 4.49%
EY 8.96 -13.01 -11.96 -3.38 -4.10 9.63 9.57 -4.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.41 0.41 0.39 0.34 0.38 0.35 3.78%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 26/08/11 31/05/11 24/02/11 26/11/10 30/08/10 31/05/10 25/02/10 -
Price 0.65 0.73 0.74 0.80 0.75 0.66 0.73 -
P/RPS 0.75 0.19 0.27 0.43 0.84 0.19 0.29 88.74%
P/EPS 9.94 -7.10 -7.83 -29.20 -26.16 8.67 10.60 -4.20%
EY 10.06 -14.08 -12.77 -3.43 -3.82 11.53 9.44 4.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.38 0.38 0.39 0.36 0.32 0.35 -3.85%

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