[IREKA] YoY Annualized Quarter Result on 30-Jun-2003 [#1]

Stock
[IREKA] IREKA CORPORATION BHD
Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Jun-2003 [#1]
Profit Trend
QoQ- 217.73%
YoY- 61.73%
Quarter Report
Latest QR
Upcoming QR
IREKA's Result
IREKA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 151,452 392,264 448,976 495,592 280,288 145,400 219,728 -6.01%
PBT -23,040 5,220 -8,716 31,328 16,804 8,464 9,020 -
Tax -7,008 -10,212 -5,284 -8,556 -2,724 -2,468 -4,464 7.80%
NP -30,048 -4,992 -14,000 22,772 14,080 5,996 4,556 -
-
NP to SH -30,048 -4,992 -14,000 22,772 14,080 5,996 4,556 -
-
Tax Rate - 195.63% - 27.31% 16.21% 29.16% 49.49% -
Total Cost 181,500 397,256 462,976 472,820 266,208 139,404 215,172 -2.79%
-
Net Worth 130,789 132,281 138,636 136,384 97,624 91,452 91,092 6.21%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 130,789 132,281 138,636 136,384 97,624 91,452 91,092 6.21%
NOSH 111,785 114,036 113,636 103,321 68,750 68,761 68,614 8.47%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin -19.84% -1.27% -3.12% 4.59% 5.02% 4.12% 2.07% -
ROE -22.97% -3.77% -10.10% 16.70% 14.42% 6.56% 5.00% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 135.48 343.98 395.10 479.66 407.69 211.46 320.24 -13.35%
EPS -26.88 -6.64 -12.32 22.04 20.48 8.72 6.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 1.16 1.22 1.32 1.42 1.33 1.3276 -2.08%
Adjusted Per Share Value based on latest NOSH - 103,321
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 66.49 172.21 197.11 217.57 123.05 63.83 96.46 -6.01%
EPS -13.19 -2.19 -6.15 10.00 6.18 2.63 2.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5742 0.5807 0.6086 0.5987 0.4286 0.4015 0.3999 6.21%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.58 0.67 1.11 0.98 1.70 1.21 1.73 -
P/RPS 0.43 0.19 0.28 0.20 0.42 0.57 0.54 -3.72%
P/EPS -2.16 -15.31 -9.01 4.45 8.30 13.88 26.05 -
EY -46.34 -6.53 -11.10 22.49 12.05 7.21 3.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.58 0.91 0.74 1.20 0.91 1.30 -14.71%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/08/06 29/08/05 27/08/04 29/08/03 11/10/02 29/08/01 30/08/00 -
Price 0.69 0.69 0.91 1.09 1.12 1.55 1.72 -
P/RPS 0.51 0.20 0.23 0.23 0.27 0.73 0.54 -0.94%
P/EPS -2.57 -15.76 -7.39 4.95 5.47 17.78 25.90 -
EY -38.96 -6.34 -13.54 20.22 18.29 5.63 3.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.59 0.75 0.83 0.79 1.17 1.30 -12.33%

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