[IREKA] QoQ Quarter Result on 31-Dec-2002 [#3]

Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Dec-2002 [#3]
Profit Trend
QoQ- -7.65%
YoY- -45.21%
View:
Show?
Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 129,026 123,898 100,333 80,434 63,820 70,072 78,438 39.30%
PBT 427 7,832 1,594 2,077 2,543 4,201 2,798 -71.40%
Tax -1,001 -2,139 -1,342 -447 -778 -681 -893 7.90%
NP -574 5,693 252 1,630 1,765 3,520 1,905 -
-
NP to SH -574 5,693 252 1,630 1,765 3,520 1,905 -
-
Tax Rate 234.43% 27.31% 84.19% 21.52% 30.59% 16.21% 31.92% -
Total Cost 129,600 118,205 100,081 78,804 62,055 66,552 76,533 42.02%
-
Net Worth 137,760 136,384 104,067 88,145 98,894 97,624 93,194 29.73%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 137,760 136,384 104,067 88,145 98,894 97,624 93,194 29.73%
NOSH 104,363 103,321 104,067 69,957 68,677 68,750 68,525 32.33%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin -0.44% 4.59% 0.25% 2.03% 2.77% 5.02% 2.43% -
ROE -0.42% 4.17% 0.24% 1.85% 1.78% 3.61% 2.04% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 123.63 119.92 96.41 114.98 92.93 101.92 114.47 5.26%
EPS -0.55 5.51 0.24 2.33 2.57 5.12 2.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.32 1.32 1.00 1.26 1.44 1.42 1.36 -1.96%
Adjusted Per Share Value based on latest NOSH - 69,957
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 60.99 58.57 47.43 38.02 30.17 33.12 37.08 39.29%
EPS -0.27 2.69 0.12 0.77 0.83 1.66 0.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6512 0.6447 0.4919 0.4167 0.4675 0.4615 0.4405 29.74%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.11 0.98 0.90 0.98 1.31 1.70 1.48 -
P/RPS 0.90 0.82 0.93 0.85 1.41 1.67 1.29 -21.32%
P/EPS -201.82 17.79 371.67 42.06 50.97 33.20 53.24 -
EY -0.50 5.62 0.27 2.38 1.96 3.01 1.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.74 0.90 0.78 0.91 1.20 1.09 -15.93%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 28/11/03 29/08/03 05/08/03 27/02/03 28/01/03 11/10/02 30/05/02 -
Price 1.19 1.09 1.07 0.92 0.94 1.12 1.65 -
P/RPS 0.96 0.91 1.11 0.80 1.01 1.10 1.44 -23.66%
P/EPS -216.36 19.78 441.88 39.48 36.58 21.88 59.35 -
EY -0.46 5.06 0.23 2.53 2.73 4.57 1.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.83 1.07 0.73 0.65 0.79 1.21 -17.89%

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