[IRIS] YoY Cumulative Quarter Result on 31-Dec-2012 [#3]

Stock
[IRIS] IRIS CORPORATION BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 4.42%
YoY- -59.36%
Quarter Report
Latest QR
Upcoming QR
IRIS's Result
IRIS's Financial Summary
View:
Show?
Cumulative Result
31/12/15 31/12/14 31/12/13 31/12/12 30/09/10 30/09/09 30/09/08 CAGR
Revenue 371,473 396,453 414,814 349,808 290,637 199,180 193,944 9.37%
PBT 15,951 7,620 28,797 25,871 36,710 20,053 10,849 5.45%
Tax -17,730 -5,341 -9,638 -10,166 -12,746 -7,496 -2,018 34.92%
NP -1,779 2,279 19,159 15,705 23,964 12,557 8,831 -
-
NP to SH 4,530 5,452 20,429 15,161 23,950 12,557 8,831 -8.79%
-
Tax Rate 111.15% 70.09% 33.47% 39.29% 34.72% 37.38% 18.60% -
Total Cost 373,252 394,174 395,655 334,103 266,673 186,623 185,113 10.14%
-
Net Worth 562,337 581,950 449,105 410,610 340,118 296,288 275,968 10.30%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 562,337 581,950 449,105 410,610 340,118 296,288 275,968 10.30%
NOSH 2,059,090 2,019,259 1,660,894 1,579,270 1,417,159 1,410,898 1,379,843 5.67%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 30/09/10 30/09/09 30/09/08 CAGR
NP Margin -0.48% 0.57% 4.62% 4.49% 8.25% 6.30% 4.55% -
ROE 0.81% 0.94% 4.55% 3.69% 7.04% 4.24% 3.20% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 30/09/10 30/09/09 30/09/08 CAGR
RPS 18.04 19.63 24.98 22.15 20.51 14.12 14.06 3.49%
EPS 0.22 0.27 1.23 0.96 1.69 0.89 0.64 -13.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2731 0.2882 0.2704 0.26 0.24 0.21 0.20 4.38%
Adjusted Per Share Value based on latest NOSH - 1,605,000
31/12/15 31/12/14 31/12/13 31/12/12 30/09/10 30/09/09 30/09/08 CAGR
RPS 44.93 47.95 50.17 42.31 35.15 24.09 23.46 9.37%
EPS 0.55 0.66 2.47 1.83 2.90 1.52 1.07 -8.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6801 0.7038 0.5432 0.4966 0.4114 0.3583 0.3338 10.30%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 30/09/10 30/09/09 30/09/08 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/09/10 30/09/09 30/09/08 -
Price 0.22 0.25 0.28 0.17 0.13 0.16 0.12 -
P/RPS 1.22 1.27 1.12 0.77 0.63 1.13 0.85 5.10%
P/EPS 100.00 92.59 22.76 17.71 7.69 17.98 18.75 25.95%
EY 1.00 1.08 4.39 5.65 13.00 5.56 5.33 -20.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.87 1.04 0.65 0.54 0.76 0.60 4.22%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 30/09/10 30/09/09 30/09/08 CAGR
Date 24/02/16 25/02/15 26/02/14 26/02/13 23/11/10 24/11/09 27/11/08 -
Price 0.195 0.325 0.56 0.16 0.14 0.16 0.09 -
P/RPS 1.08 1.66 2.24 0.72 0.68 1.13 0.64 7.47%
P/EPS 88.64 120.37 45.53 16.67 8.28 17.98 14.06 28.89%
EY 1.13 0.83 2.20 6.00 12.07 5.56 7.11 -22.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 1.13 2.07 0.62 0.58 0.76 0.45 6.48%

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