[IREKA] YoY Annualized Quarter Result on 31-Dec-2004 [#3]

Stock
[IREKA] IREKA CORPORATION BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- 42.91%
YoY- -139.25%
Quarter Report
Latest QR
Upcoming QR
IREKA's Result
IREKA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 332,965 163,890 416,513 443,953 490,929 285,768 185,030 10.28%
PBT 219,118 -31,221 7,118 5,696 13,233 11,761 1,302 134.87%
Tax -822 2,030 -7,061 -8,445 -6,229 -2,541 -1,268 -6.96%
NP 218,296 -29,190 57 -2,749 7,004 9,220 34 330.82%
-
NP to SH 218,296 -29,277 694 -2,749 7,004 9,220 34 330.82%
-
Tax Rate 0.38% - 99.20% 148.26% 47.07% 21.61% 97.39% -
Total Cost 114,669 193,081 416,456 446,702 483,925 276,548 184,996 -7.65%
-
Net Worth 247,200 116,203 145,381 141,264 131,066 88,276 85,148 19.42%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 247,200 116,203 145,381 141,264 131,066 88,276 85,148 19.42%
NOSH 113,917 113,924 114,473 113,922 103,202 70,060 64,998 9.79%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 65.56% -17.81% 0.01% -0.62% 1.43% 3.23% 0.02% -
ROE 88.31% -25.19% 0.48% -1.95% 5.34% 10.44% 0.04% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 292.29 143.86 363.85 389.70 475.70 407.89 284.67 0.44%
EPS 191.63 -25.71 -0.51 -2.41 6.79 13.16 0.05 295.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.17 1.02 1.27 1.24 1.27 1.26 1.31 8.77%
Adjusted Per Share Value based on latest NOSH - 115,333
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 157.39 77.47 196.89 209.86 232.07 135.08 87.47 10.28%
EPS 103.19 -13.84 0.33 -1.30 3.31 4.36 0.02 315.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1685 0.5493 0.6872 0.6678 0.6196 0.4173 0.4025 19.42%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 1.20 0.93 0.64 0.88 1.15 0.98 1.48 -
P/RPS 0.41 0.65 0.18 0.23 0.24 0.24 0.52 -3.88%
P/EPS 0.63 -3.62 105.47 -36.46 16.94 7.45 2,775.00 -75.28%
EY 159.69 -27.63 0.95 -2.74 5.90 13.43 0.04 298.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.91 0.50 0.71 0.91 0.78 1.13 -11.30%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 29/02/08 08/03/07 28/02/06 25/02/05 27/02/04 27/02/03 27/02/02 -
Price 1.13 1.01 0.62 0.87 1.36 0.92 1.40 -
P/RPS 0.39 0.70 0.17 0.22 0.29 0.23 0.49 -3.73%
P/EPS 0.59 -3.93 102.17 -36.05 20.04 6.99 2,625.00 -75.32%
EY 169.58 -25.44 0.98 -2.77 4.99 14.30 0.04 302.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.99 0.49 0.70 1.07 0.73 1.07 -11.32%

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