[IREKA] QoQ TTM Result on 31-Dec-2009 [#3]

Stock
[IREKA] IREKA CORPORATION BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- -7.26%
YoY- 443.76%
Quarter Report
Latest QR
Upcoming QR
IREKA's Result
IREKA's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 428,202 409,183 393,076 364,689 346,657 346,439 323,699 20.48%
PBT 307 2,455 9,840 12,947 14,113 7,340 6,973 -87.50%
Tax -600 -526 -535 -503 -695 -167 -952 -26.46%
NP -293 1,929 9,305 12,444 13,418 7,173 6,021 -
-
NP to SH -293 1,929 9,305 12,444 13,418 7,173 6,021 -
-
Tax Rate 195.44% 21.43% 5.44% 3.89% 4.92% 2.28% 13.65% -
Total Cost 428,495 407,254 383,771 352,245 333,239 339,266 317,678 22.05%
-
Net Worth 224,024 234,731 238,027 236,613 239,759 237,352 234,354 -2.95%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 224,024 234,731 238,027 236,613 239,759 237,352 234,354 -2.95%
NOSH 108,750 113,947 113,888 113,756 114,171 114,111 113,764 -2.95%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -0.07% 0.47% 2.37% 3.41% 3.87% 2.07% 1.86% -
ROE -0.13% 0.82% 3.91% 5.26% 5.60% 3.02% 2.57% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 393.75 359.10 345.14 320.59 303.63 303.60 284.53 24.15%
EPS -0.27 1.69 8.17 10.94 11.75 6.29 5.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.06 2.06 2.09 2.08 2.10 2.08 2.06 0.00%
Adjusted Per Share Value based on latest NOSH - 113,756
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 202.41 193.42 185.81 172.39 163.87 163.76 153.01 20.48%
EPS -0.14 0.91 4.40 5.88 6.34 3.39 2.85 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.059 1.1096 1.1252 1.1185 1.1334 1.122 1.1078 -2.95%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.81 0.70 0.79 0.72 0.81 0.88 0.59 -
P/RPS 0.21 0.19 0.23 0.22 0.27 0.29 0.21 0.00%
P/EPS -300.64 41.35 9.67 6.58 6.89 14.00 11.15 -
EY -0.33 2.42 10.34 15.19 14.51 7.14 8.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.34 0.38 0.35 0.39 0.42 0.29 21.81%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 26/11/10 30/08/10 31/05/10 25/02/10 26/11/09 27/08/09 28/05/09 -
Price 0.80 0.75 0.66 0.73 0.76 0.76 0.69 -
P/RPS 0.20 0.21 0.19 0.23 0.25 0.25 0.24 -11.43%
P/EPS -296.93 44.30 8.08 6.67 6.47 12.09 13.04 -
EY -0.34 2.26 12.38 14.99 15.46 8.27 7.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.36 0.32 0.35 0.36 0.37 0.33 11.76%

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