[IREKA] QoQ TTM Result on 30-Sep-2001 [#2]

Announcement Date
28-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
30-Sep-2001 [#2]
Profit Trend
QoQ- -54.48%
YoY- 16.08%
View:
Show?
TTM Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 251,203 217,481 202,507 214,642 230,064 248,646 226,950 7.02%
PBT 6,354 4,269 9,419 8,191 14,602 14,741 6,447 -0.96%
Tax -2,522 -2,458 -2,730 -3,052 -3,313 -3,812 -961 90.59%
NP 3,832 1,811 6,689 5,139 11,289 10,929 5,486 -21.32%
-
NP to SH 3,832 1,811 6,689 5,139 11,289 10,929 5,486 -21.32%
-
Tax Rate 39.69% 57.58% 28.98% 37.26% 22.69% 25.86% 14.91% -
Total Cost 247,371 215,670 195,818 209,503 218,775 237,717 221,464 7.67%
-
Net Worth 97,624 68,525 90,005 87,175 91,452 89,937 94,559 2.15%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 97,624 68,525 90,005 87,175 91,452 89,937 94,559 2.15%
NOSH 68,750 68,525 68,706 68,641 68,761 68,654 68,840 -0.08%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 1.53% 0.83% 3.30% 2.39% 4.91% 4.40% 2.42% -
ROE 3.93% 2.64% 7.43% 5.90% 12.34% 12.15% 5.80% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 365.39 317.37 294.74 312.70 334.58 362.17 329.67 7.11%
EPS 5.57 2.64 9.74 7.49 16.42 15.92 7.97 -21.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.42 1.00 1.31 1.27 1.33 1.31 1.3736 2.24%
Adjusted Per Share Value based on latest NOSH - 68,641
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 110.28 95.48 88.90 94.23 101.00 109.16 99.63 7.02%
EPS 1.68 0.80 2.94 2.26 4.96 4.80 2.41 -21.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4286 0.3008 0.3951 0.3827 0.4015 0.3948 0.4151 2.16%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 -
Price 1.70 1.48 1.48 1.29 1.21 1.25 1.44 -
P/RPS 0.47 0.47 0.50 0.41 0.36 0.35 0.44 4.50%
P/EPS 30.50 56.00 15.20 17.23 7.37 7.85 18.07 41.89%
EY 3.28 1.79 6.58 5.80 13.57 12.74 5.53 -29.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.48 1.13 1.02 0.91 0.95 1.05 9.33%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 11/10/02 30/05/02 27/02/02 28/11/01 29/08/01 30/05/01 28/02/01 -
Price 1.12 1.65 1.40 1.57 1.55 1.18 1.24 -
P/RPS 0.31 0.52 0.47 0.50 0.46 0.33 0.38 -12.72%
P/EPS 20.09 62.43 14.38 20.97 9.44 7.41 15.56 18.62%
EY 4.98 1.60 6.95 4.77 10.59 13.49 6.43 -15.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 1.65 1.07 1.24 1.17 0.90 0.90 -8.34%

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