[IREKA] QoQ TTM Result on 31-Mar-2004 [#4]

Stock
[IREKA] IREKA CORPORATION BHD
Announcement Date
31-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Mar-2004 [#4]
Profit Trend
QoQ- -33.16%
YoY- -48.67%
Quarter Report
Latest QR
Upcoming QR
IREKA's Result
IREKA's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 464,670 470,628 488,248 499,902 468,530 433,691 368,485 16.63%
PBT 3,949 1,652 -409 9,602 11,519 11,930 14,046 -56.91%
Tax -7,584 -5,500 -5,105 -5,923 -6,015 -4,929 -4,706 37.25%
NP -3,635 -3,848 -5,514 3,679 5,504 7,001 9,340 -
-
NP to SH -3,635 -3,848 -5,514 3,679 5,504 7,001 9,340 -
-
Tax Rate 192.05% 332.93% - 61.69% 52.22% 41.32% 33.50% -
Total Cost 468,305 474,476 493,762 496,223 463,026 426,690 359,145 19.25%
-
Net Worth 143,013 139,912 138,636 133,151 129,930 137,760 136,384 3.19%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 143,013 139,912 138,636 133,151 129,930 137,760 136,384 3.19%
NOSH 115,333 113,750 113,636 105,675 102,307 104,363 103,321 7.57%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin -0.78% -0.82% -1.13% 0.74% 1.17% 1.61% 2.53% -
ROE -2.54% -2.75% -3.98% 2.76% 4.24% 5.08% 6.85% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 402.89 413.74 429.66 473.05 457.96 415.56 356.64 8.42%
EPS -3.15 -3.38 -4.85 3.48 5.38 6.71 9.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.24 1.23 1.22 1.26 1.27 1.32 1.32 -4.06%
Adjusted Per Share Value based on latest NOSH - 105,675
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 204.00 206.61 214.35 219.46 205.69 190.40 161.77 16.64%
EPS -1.60 -1.69 -2.42 1.62 2.42 3.07 4.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6278 0.6142 0.6086 0.5846 0.5704 0.6048 0.5987 3.19%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.88 0.88 1.11 1.35 1.15 1.11 0.98 -
P/RPS 0.22 0.21 0.26 0.29 0.25 0.27 0.27 -12.70%
P/EPS -27.92 -26.01 -22.88 38.78 21.38 16.55 10.84 -
EY -3.58 -3.84 -4.37 2.58 4.68 6.04 9.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.72 0.91 1.07 0.91 0.84 0.74 -2.70%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 25/02/05 26/11/04 27/08/04 31/05/04 27/02/04 28/11/03 29/08/03 -
Price 0.87 0.99 0.91 1.24 1.36 1.19 1.09 -
P/RPS 0.22 0.24 0.21 0.26 0.30 0.29 0.31 -20.35%
P/EPS -27.60 -29.27 -18.75 35.62 25.28 17.74 12.06 -
EY -3.62 -3.42 -5.33 2.81 3.96 5.64 8.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.80 0.75 0.98 1.07 0.90 0.83 -10.68%

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