[IREKA] YoY Annualized Quarter Result on 31-Dec-2003 [#3]

Stock
[IREKA] IREKA CORPORATION BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- -31.59%
YoY- -24.03%
Quarter Report
Latest QR
Upcoming QR
IREKA's Result
IREKA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 163,890 416,513 443,953 490,929 285,768 185,030 246,549 -6.57%
PBT -31,221 7,118 5,696 13,233 11,761 1,302 8,398 -
Tax 2,030 -7,061 -8,445 -6,229 -2,541 -1,268 -2,710 -
NP -29,190 57 -2,749 7,004 9,220 34 5,688 -
-
NP to SH -29,277 694 -2,749 7,004 9,220 34 5,688 -
-
Tax Rate - 99.20% 148.26% 47.07% 21.61% 97.39% 32.27% -
Total Cost 193,081 416,456 446,702 483,925 276,548 184,996 240,861 -3.61%
-
Net Worth 116,203 145,381 141,264 131,066 88,276 85,148 94,360 3.52%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 116,203 145,381 141,264 131,066 88,276 85,148 94,360 3.52%
NOSH 113,924 114,473 113,922 103,202 70,060 64,998 68,695 8.79%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin -17.81% 0.01% -0.62% 1.43% 3.23% 0.02% 2.31% -
ROE -25.19% 0.48% -1.95% 5.34% 10.44% 0.04% 6.03% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 143.86 363.85 389.70 475.70 407.89 284.67 358.90 -14.12%
EPS -25.71 -0.51 -2.41 6.79 13.16 0.05 8.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.02 1.27 1.24 1.27 1.26 1.31 1.3736 -4.83%
Adjusted Per Share Value based on latest NOSH - 102,307
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 77.47 196.89 209.86 232.07 135.08 87.47 116.55 -6.57%
EPS -13.84 0.33 -1.30 3.31 4.36 0.02 2.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5493 0.6872 0.6678 0.6196 0.4173 0.4025 0.446 3.53%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.93 0.64 0.88 1.15 0.98 1.48 1.44 -
P/RPS 0.65 0.18 0.23 0.24 0.24 0.52 0.40 8.42%
P/EPS -3.62 105.47 -36.46 16.94 7.45 2,775.00 17.39 -
EY -27.63 0.95 -2.74 5.90 13.43 0.04 5.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.50 0.71 0.91 0.78 1.13 1.05 -2.35%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 08/03/07 28/02/06 25/02/05 27/02/04 27/02/03 27/02/02 28/02/01 -
Price 1.01 0.62 0.87 1.36 0.92 1.40 1.24 -
P/RPS 0.70 0.17 0.22 0.29 0.23 0.49 0.35 12.24%
P/EPS -3.93 102.17 -36.05 20.04 6.99 2,625.00 14.98 -
EY -25.44 0.98 -2.77 4.99 14.30 0.04 6.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.49 0.70 1.07 0.73 1.07 0.90 1.60%

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