[IREKA] QoQ Quarter Result on 30-Sep-2008 [#2]

Announcement Date
28-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Sep-2008 [#2]
Profit Trend
QoQ- -238.99%
YoY- -193.54%
View:
Show?
Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 85,602 76,212 95,835 88,790 62,862 80,886 89,951 -3.25%
PBT 4,129 4,147 3,537 -4,473 3,762 -6,574 6,007 -22.13%
Tax -20 -188 -322 363 -805 892 -1,221 -93.56%
NP 4,109 3,959 3,215 -4,110 2,957 -5,682 4,786 -9.67%
-
NP to SH 4,109 3,959 3,215 -4,110 2,957 -5,682 4,786 -9.67%
-
Tax Rate 0.48% 4.53% 9.10% - 21.40% - 20.33% -
Total Cost 81,493 72,253 92,620 92,900 59,905 86,568 85,165 -2.89%
-
Net Worth 237,352 234,354 230,294 235,670 238,834 241,475 247,276 -2.69%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 237,352 234,354 230,294 235,670 238,834 241,475 247,276 -2.69%
NOSH 114,111 113,764 114,007 113,850 113,730 113,903 113,952 0.09%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 4.80% 5.19% 3.35% -4.63% 4.70% -7.02% 5.32% -
ROE 1.73% 1.69% 1.40% -1.74% 1.24% -2.35% 1.94% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 75.02 66.99 84.06 77.99 55.27 71.01 78.94 -3.34%
EPS 3.04 3.48 2.82 -3.61 2.60 -5.38 4.20 -19.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.08 2.06 2.02 2.07 2.10 2.12 2.17 -2.78%
Adjusted Per Share Value based on latest NOSH - 113,850
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 40.46 36.03 45.30 41.97 29.72 38.24 42.52 -3.25%
EPS 1.94 1.87 1.52 -1.94 1.40 -2.69 2.26 -9.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.122 1.1078 1.0886 1.114 1.129 1.1415 1.1689 -2.69%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.88 0.59 0.66 1.04 0.99 1.10 1.20 -
P/RPS 1.17 0.88 0.79 1.33 1.79 1.55 1.52 -16.02%
P/EPS 24.44 16.95 23.40 -28.81 38.08 -22.05 28.57 -9.89%
EY 4.09 5.90 4.27 -3.47 2.63 -4.53 3.50 10.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.29 0.33 0.50 0.47 0.52 0.55 -16.46%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 27/08/09 28/05/09 26/02/09 28/11/08 28/08/08 27/05/08 29/02/08 -
Price 0.76 0.69 0.70 0.70 0.90 1.10 1.13 -
P/RPS 1.01 1.03 0.83 0.90 1.63 1.55 1.43 -20.70%
P/EPS 21.11 19.83 24.82 -19.39 34.62 -22.05 26.90 -14.93%
EY 4.74 5.04 4.03 -5.16 2.89 -4.53 3.72 17.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.33 0.35 0.34 0.43 0.52 0.52 -20.31%

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