[IREKA] YoY Annualized Quarter Result on 31-Mar-2000 [#4]

	31/03/03	31/03/02	31/03/01	31/03/00	31/03/99	CAGR
Annualized Quarter Result
Revenue	314,659	217,211	248,646	130,616	140,688	-0.83%
YoY %	44.86%	-12.64%	90.36%	-7.16%	-	-
Horiz. %	223.66%	154.39%	176.74%	92.84%	100.00%	-
PBT	10,415	3,775	14,741	3,201	3,647	-1.08%
YoY %	175.89%	-74.39%	360.51%	-12.23%	-	-
Horiz. %	285.58%	103.51%	404.20%	87.77%	100.00%	-
Tax	-3,248	-1,844	-3,812	-743	1,387	-
YoY %	-76.14%	51.63%	-413.06%	-153.57%	-	-
Horiz. %	-234.17%	-132.95%	-274.84%	-53.57%	100.00%	-
NP	7,167	1,931	10,929	2,458	5,034	-0.36%
YoY %	271.15%	-82.33%	344.63%	-51.17%	-	-
Horiz. %	142.37%	38.36%	217.10%	48.83%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NP to SH	7,167	1,931	10,929	2,458	5,034	-0.36%
YoY %	271.15%	-82.33%	344.63%	-51.17%	-	-
Horiz. %	142.37%	38.36%	217.10%	48.83%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Tax Rate	31.19%	48.85%	25.86%	23.21%	-38.03%	-
YoY %	-36.15%	88.90%	11.42%	161.03%	-	-
Horiz. %	-82.01%	-128.45%	-68.00%	-61.03%	100.00%	-
Total Cost	307,492	215,280	237,717	128,158	135,654	-0.84%
YoY %	42.83%	-9.44%	85.49%	-5.53%	-	-
Horiz. %	226.67%	158.70%	175.24%	94.47%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Net Worth	100,019	93,457	89,957	89,966	97,444	-0.02%
YoY %	7.02%	3.89%	-0.01%	-7.67%	-	-
Horiz. %	102.64%	95.91%	92.32%	92.33%	100.00%	-

	31/03/03	31/03/02	31/03/01	31/03/00	31/03/99	CAGR
Dividend
Div	-	-	-	-	-	-
YoY %	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-
YoY %	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-

	31/03/03	31/03/02	31/03/01	31/03/00	31/03/99	CAGR
Equity
Net Worth	100,019	93,457	89,957	89,966	97,444	-0.02%
YoY %	7.02%	3.89%	-0.01%	-7.67%	-	-
Horiz. %	102.64%	95.91%	92.32%	92.33%	100.00%	-
NOSH	78,755	68,718	68,669	68,603	68,396	-0.14%
YoY %	14.61%	0.07%	0.10%	0.30%	-	-
Horiz. %	115.15%	100.47%	100.40%	100.30%	100.00%	-

	31/03/03	31/03/02	31/03/01	31/03/00	31/03/99	CAGR
Ratio Analysis
NP Margin	2.28%	0.89%	4.40%	1.88%	3.58%	-
YoY %	156.18%	-79.77%	134.04%	-47.49%	-	-
Horiz. %	63.69%	24.86%	122.91%	52.51%	100.00%	-
ROE	7.17%	2.07%	12.15%	2.73%	5.17%	-
YoY %	246.38%	-82.96%	345.05%	-47.20%	-	-
Horiz. %	138.68%	40.04%	235.01%	52.80%	100.00%	-

	31/03/03	31/03/02	31/03/01	31/03/00	31/03/99	CAGR
Per Share
RPS	399.54	316.09	362.09	190.39	205.69	-0.68%
YoY %	26.40%	-12.70%	90.18%	-7.44%	-	-
Horiz. %	194.24%	153.67%	176.04%	92.56%	100.00%	-
EPS	9.09	2.81	15.92	3.59	7.36	-0.21%
YoY %	223.49%	-82.35%	343.45%	-51.22%	-	-
Horiz. %	123.51%	38.18%	216.30%	48.78%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NAPS	1.27	1.36	1.31	1.3114	1.4247	0.11%
YoY %	-6.62%	3.82%	-0.11%	-7.95%	-	-
Horiz. %	89.14%	95.46%	91.95%	92.05%	100.00%	-

	31/03/03	31/03/02	31/03/01	31/03/00	31/03/99	CAGR
Adjusted Per Share Value based on latest NOSH - 68,745
RPS	148.74	102.68	117.54	61.74	66.50	-0.83%
YoY %	44.86%	-12.64%	90.38%	-7.16%	-	-
Horiz. %	223.67%	154.41%	176.75%	92.84%	100.00%	-
EPS	3.39	0.91	5.17	1.16	2.38	-0.36%
YoY %	272.53%	-82.40%	345.69%	-51.26%	-	-
Horiz. %	142.44%	38.24%	217.23%	48.74%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NAPS	0.4728	0.4418	0.4252	0.4253	0.4606	-0.02%
YoY %	7.02%	3.90%	-0.02%	-7.66%	-	-
Horiz. %	102.65%	95.92%	92.31%	92.34%	100.00%	-

	31/03/03	31/03/02	31/03/01	31/03/00	31/03/99	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/03	29/03/02	30/03/01	31/03/00	-	-
Price	0.90	1.48	1.25	2.82	0.00	-
P/RPS	0.23	0.47	0.35	1.48	0.00	-100.00%
YoY %	-51.06%	34.29%	-76.35%	0.00%	-	-
Horiz. %	15.54%	31.76%	23.65%	100.00%	-	-
P/EPS	9.89	52.67	7.85	78.71	0.00	-100.00%
YoY %	-81.22%	570.96%	-90.03%	0.00%	-	-
Horiz. %	12.57%	66.92%	9.97%	100.00%	-	-
EY	10.11	1.90	12.73	1.27	0.00	-100.00%
YoY %	432.11%	-85.07%	902.36%	0.00%	-	-
Horiz. %	796.06%	149.61%	1,002.36%	100.00%	-	-
DY	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
P/NAPS	0.71	1.09	0.95	2.15	0.00	-100.00%
YoY %	-34.86%	14.74%	-55.81%	0.00%	-	-
Horiz. %	33.02%	50.70%	44.19%	100.00%	-	-

	31/03/03	31/03/02	31/03/01	31/03/00	31/03/99	CAGR
Price Multiplier on Announcement Date
Date	05/08/03	30/05/02	30/05/01	30/05/00	-	-
Price	1.07	1.65	1.18	2.10	0.00	-
P/RPS	0.27	0.52	0.33	1.10	0.00	-100.00%
YoY %	-48.08%	57.58%	-70.00%	0.00%	-	-
Horiz. %	24.55%	47.27%	30.00%	100.00%	-	-
P/EPS	11.76	58.72	7.41	58.61	0.00	-100.00%
YoY %	-79.97%	692.44%	-87.36%	0.00%	-	-
Horiz. %	20.06%	100.19%	12.64%	100.00%	-	-
EY	8.50	1.70	13.49	1.71	0.00	-100.00%
YoY %	400.00%	-87.40%	688.89%	0.00%	-	-
Horiz. %	497.08%	99.42%	788.89%	100.00%	-	-
DY	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
P/NAPS	0.84	1.21	0.90	1.60	0.00	-100.00%
YoY %	-30.58%	34.44%	-43.75%	0.00%	-	-
Horiz. %	52.50%	75.62%	56.25%	100.00%	-	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos