[IREKA] QoQ TTM Result on 31-Mar-2003 [#4]

Stock
[IREKA] IREKA CORPORATION BHD
Announcement Date
05-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Mar-2003 [#4]
Profit Trend
QoQ- -17.62%
YoY- 295.75%
Quarter Report
Latest QR
Upcoming QR
IREKA's Result
IREKA's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 468,530 433,691 368,485 314,659 293,034 265,321 251,203 51.34%
PBT 11,519 11,930 14,046 10,415 12,113 13,546 6,354 48.51%
Tax -6,015 -4,929 -4,706 -3,248 -3,413 -3,501 -2,522 78.22%
NP 5,504 7,001 9,340 7,167 8,700 10,045 3,832 27.21%
-
NP to SH 5,504 7,001 9,340 7,167 8,700 10,045 3,832 27.21%
-
Tax Rate 52.22% 41.32% 33.50% 31.19% 28.18% 25.85% 39.69% -
Total Cost 463,026 426,690 359,145 307,492 284,334 255,276 247,371 51.70%
-
Net Worth 129,930 137,760 136,384 104,067 88,145 98,894 97,624 20.93%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 129,930 137,760 136,384 104,067 88,145 98,894 97,624 20.93%
NOSH 102,307 104,363 103,321 104,067 69,957 68,677 68,750 30.24%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 1.17% 1.61% 2.53% 2.28% 2.97% 3.79% 1.53% -
ROE 4.24% 5.08% 6.85% 6.89% 9.87% 10.16% 3.93% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 457.96 415.56 356.64 302.36 418.88 386.33 365.39 16.19%
EPS 5.38 6.71 9.04 6.89 12.44 14.63 5.57 -2.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.27 1.32 1.32 1.00 1.26 1.44 1.42 -7.15%
Adjusted Per Share Value based on latest NOSH - 104,067
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 205.69 190.40 161.77 138.14 128.65 116.48 110.28 51.35%
EPS 2.42 3.07 4.10 3.15 3.82 4.41 1.68 27.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5704 0.6048 0.5987 0.4569 0.387 0.4342 0.4286 20.92%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.15 1.11 0.98 0.90 0.98 1.31 1.70 -
P/RPS 0.25 0.27 0.27 0.30 0.23 0.34 0.47 -34.27%
P/EPS 21.38 16.55 10.84 13.07 7.88 8.96 30.50 -21.03%
EY 4.68 6.04 9.22 7.65 12.69 11.17 3.28 26.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.84 0.74 0.90 0.78 0.91 1.20 -16.79%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 28/11/03 29/08/03 05/08/03 27/02/03 28/01/03 11/10/02 -
Price 1.36 1.19 1.09 1.07 0.92 0.94 1.12 -
P/RPS 0.30 0.29 0.31 0.35 0.22 0.24 0.31 -2.15%
P/EPS 25.28 17.74 12.06 15.54 7.40 6.43 20.09 16.50%
EY 3.96 5.64 8.29 6.44 13.52 15.56 4.98 -14.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 0.90 0.83 1.07 0.73 0.65 0.79 22.34%

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