[IRIS] YoY Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[IRIS] IRIS CORPORATION BHD
Announcement Date
25-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 155.12%
YoY- 150.77%
Quarter Report
Latest QR
Upcoming QR
IRIS's Result
IRIS's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 227,010 198,678 189,800 126,537 130,937 105,393 76,616 18.95%
PBT 21,841 28,292 25,657 12,171 4,044 -4,212 994 63.84%
Tax -8,068 -9,630 -11,377 -4,520 -993 -1,010 0 -
NP 13,773 18,662 14,280 7,651 3,051 -5,222 994 52.20%
-
NP to SH 14,519 18,981 14,263 7,651 3,051 -4,989 994 53.49%
-
Tax Rate 36.94% 34.04% 44.34% 37.14% 24.55% - 0.00% -
Total Cost 213,237 180,016 175,520 118,886 127,886 110,615 75,622 18.01%
-
Net Worth 418,052 348,575 338,922 283,370 277,363 225,692 216,872 11.05%
Dividend
30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 7,101 - - - - - - -
Div Payout % 48.91% - - - - - - -
Equity
30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 418,052 348,575 338,922 283,370 277,363 225,692 216,872 11.05%
NOSH 1,578,152 1,452,399 1,412,178 1,416,851 1,386,818 1,187,857 903,636 9.31%
Ratio Analysis
30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 6.07% 9.39% 7.52% 6.05% 2.33% -4.95% 1.30% -
ROE 3.47% 5.45% 4.21% 2.70% 1.10% -2.21% 0.46% -
Per Share
30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 14.38 13.68 13.44 8.93 9.44 8.87 8.48 8.80%
EPS 0.92 1.31 1.01 0.54 0.22 -0.42 0.11 40.41%
DPS 0.45 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2649 0.24 0.24 0.20 0.20 0.19 0.24 1.59%
Adjusted Per Share Value based on latest NOSH - 1,409,696
30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 27.83 24.36 23.27 15.51 16.05 12.92 9.39 18.96%
EPS 1.78 2.33 1.75 0.94 0.37 -0.61 0.12 53.87%
DPS 0.87 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5125 0.4273 0.4155 0.3474 0.34 0.2767 0.2659 11.05%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 28/09/12 30/09/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.17 0.14 0.13 0.17 0.10 0.31 1.28 -
P/RPS 1.18 1.02 0.97 1.90 1.06 3.49 15.10 -33.46%
P/EPS 18.48 10.71 12.87 31.48 45.45 -73.81 1,163.64 -48.41%
EY 5.41 9.33 7.77 3.18 2.20 -1.35 0.09 92.43%
DY 2.65 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.58 0.54 0.85 0.50 1.63 5.33 -28.73%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 27/11/12 23/11/11 26/08/10 25/08/09 28/08/08 24/08/07 29/08/06 -
Price 0.17 0.16 0.13 0.16 0.10 0.25 0.22 -
P/RPS 1.18 1.17 0.97 1.79 1.06 2.82 2.59 -11.80%
P/EPS 18.48 12.24 12.87 29.63 45.45 -59.52 200.00 -31.65%
EY 5.41 8.17 7.77 3.38 2.20 -1.68 0.50 46.31%
DY 2.65 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.67 0.54 0.80 0.50 1.32 0.92 -5.63%

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