[IREKA] QoQ TTM Result on 30-Sep-2003 [#2]

Stock
[IREKA] IREKA CORPORATION BHD
Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- -25.04%
YoY- -30.3%
Quarter Report
Latest QR
Upcoming QR
IREKA's Result
IREKA's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 488,248 499,902 468,530 433,691 368,485 314,659 293,034 40.58%
PBT -409 9,602 11,519 11,930 14,046 10,415 12,113 -
Tax -5,105 -5,923 -6,015 -4,929 -4,706 -3,248 -3,413 30.82%
NP -5,514 3,679 5,504 7,001 9,340 7,167 8,700 -
-
NP to SH -5,514 3,679 5,504 7,001 9,340 7,167 8,700 -
-
Tax Rate - 61.69% 52.22% 41.32% 33.50% 31.19% 28.18% -
Total Cost 493,762 496,223 463,026 426,690 359,145 307,492 284,334 44.52%
-
Net Worth 138,636 133,151 129,930 137,760 136,384 104,067 88,145 35.28%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 138,636 133,151 129,930 137,760 136,384 104,067 88,145 35.28%
NOSH 113,636 105,675 102,307 104,363 103,321 104,067 69,957 38.22%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin -1.13% 0.74% 1.17% 1.61% 2.53% 2.28% 2.97% -
ROE -3.98% 2.76% 4.24% 5.08% 6.85% 6.89% 9.87% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 429.66 473.05 457.96 415.56 356.64 302.36 418.88 1.70%
EPS -4.85 3.48 5.38 6.71 9.04 6.89 12.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 1.26 1.27 1.32 1.32 1.00 1.26 -2.12%
Adjusted Per Share Value based on latest NOSH - 104,363
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 230.80 236.31 221.48 205.01 174.19 148.74 138.52 40.58%
EPS -2.61 1.74 2.60 3.31 4.42 3.39 4.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6553 0.6294 0.6142 0.6512 0.6447 0.4919 0.4167 35.26%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.11 1.35 1.15 1.11 0.98 0.90 0.98 -
P/RPS 0.26 0.29 0.25 0.27 0.27 0.30 0.23 8.52%
P/EPS -22.88 38.78 21.38 16.55 10.84 13.07 7.88 -
EY -4.37 2.58 4.68 6.04 9.22 7.65 12.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 1.07 0.91 0.84 0.74 0.90 0.78 10.83%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 27/08/04 31/05/04 27/02/04 28/11/03 29/08/03 05/08/03 27/02/03 -
Price 0.91 1.24 1.36 1.19 1.09 1.07 0.92 -
P/RPS 0.21 0.26 0.30 0.29 0.31 0.35 0.22 -3.05%
P/EPS -18.75 35.62 25.28 17.74 12.06 15.54 7.40 -
EY -5.33 2.81 3.96 5.64 8.29 6.44 13.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.98 1.07 0.90 0.83 1.07 0.73 1.81%

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