[IREKA] YoY Cumulative Quarter Result on 30-Jun-2009 [#1]

Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- -31.76%
YoY- 38.96%
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 110,363 99,036 101,709 85,602 62,862 67,844 37,863 19.49%
PBT 1,947 7,861 -3,256 4,129 3,762 153,047 -5,760 -
Tax -804 -410 -11 -20 -805 -505 -1,752 -12.16%
NP 1,143 7,451 -3,267 4,109 2,957 152,542 -7,512 -
-
NP to SH 1,143 7,451 -3,267 4,109 2,957 154,542 -7,512 -
-
Tax Rate 41.29% 5.22% - 0.48% 21.40% 0.33% - -
Total Cost 109,220 91,585 104,976 81,493 59,905 -84,698 45,375 15.75%
-
Net Worth 225,551 227,859 234,731 237,352 238,834 246,064 130,789 9.49%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 225,551 227,859 234,731 237,352 238,834 246,064 130,789 9.49%
NOSH 113,914 113,929 113,947 114,111 113,730 113,918 111,785 0.31%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 1.04% 7.52% -3.21% 4.80% 4.70% 224.84% -19.84% -
ROE 0.51% 3.27% -1.39% 1.73% 1.24% 62.81% -5.74% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 96.88 86.93 89.26 75.02 55.27 59.55 33.87 19.12%
EPS 1.00 6.54 -2.87 3.04 2.60 135.66 -6.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.98 2.00 2.06 2.08 2.10 2.16 1.17 9.15%
Adjusted Per Share Value based on latest NOSH - 114,111
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 48.45 43.48 44.65 37.58 27.60 29.78 16.62 19.50%
EPS 0.50 3.27 -1.43 1.80 1.30 67.85 -3.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9902 1.0003 1.0305 1.042 1.0485 1.0803 0.5742 9.49%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.64 0.73 0.70 0.88 0.99 1.59 0.58 -
P/RPS 0.66 0.84 0.78 1.17 1.79 2.67 1.71 -14.65%
P/EPS 63.78 11.16 -24.41 24.44 38.08 1.17 -8.63 -
EY 1.57 8.96 -4.10 4.09 2.63 85.32 -11.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.37 0.34 0.42 0.47 0.74 0.50 -7.16%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/08/12 26/08/11 30/08/10 27/08/09 28/08/08 29/08/07 30/08/06 -
Price 0.70 0.65 0.75 0.76 0.90 1.56 0.69 -
P/RPS 0.72 0.75 0.84 1.01 1.63 2.62 2.04 -15.92%
P/EPS 69.76 9.94 -26.16 21.11 34.62 1.15 -10.27 -
EY 1.43 10.06 -3.82 4.74 2.89 86.96 -9.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.33 0.36 0.37 0.43 0.72 0.59 -8.32%

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