[IREKA] YoY Cumulative Quarter Result on 31-Dec-2003 [#3]

Stock
[IREKA] IREKA CORPORATION BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- 2.62%
YoY- -24.03%
Quarter Report
Latest QR
Upcoming QR
IREKA's Result
IREKA's Financial Summary
View:
Show?
Cumulative Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 122,918 312,385 332,965 368,197 214,326 138,773 184,912 -6.57%
PBT -23,416 5,339 4,272 9,925 8,821 977 6,299 -
Tax 1,523 -5,296 -6,334 -4,672 -1,906 -951 -2,033 -
NP -21,893 43 -2,062 5,253 6,915 26 4,266 -
-
NP to SH -21,958 521 -2,062 5,253 6,915 26 4,266 -
-
Tax Rate - 99.19% 148.27% 47.07% 21.61% 97.34% 32.27% -
Total Cost 144,811 312,342 335,027 362,944 207,411 138,747 180,646 -3.61%
-
Net Worth 116,203 145,381 141,264 131,066 88,276 85,149 94,360 3.52%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 116,203 145,381 141,264 131,066 88,276 85,149 94,360 3.52%
NOSH 113,924 114,473 113,922 103,202 70,060 65,000 68,695 8.79%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin -17.81% 0.01% -0.62% 1.43% 3.23% 0.02% 2.31% -
ROE -18.90% 0.36% -1.46% 4.01% 7.83% 0.03% 4.52% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 107.89 272.89 292.27 356.77 305.91 213.50 269.18 -14.12%
EPS -19.28 -0.38 -1.81 5.09 9.87 0.04 6.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.02 1.27 1.24 1.27 1.26 1.31 1.3736 -4.83%
Adjusted Per Share Value based on latest NOSH - 102,307
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 53.96 137.14 146.18 161.64 94.09 60.92 81.18 -6.57%
EPS -9.64 0.23 -0.91 2.31 3.04 0.01 1.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5101 0.6382 0.6202 0.5754 0.3875 0.3738 0.4143 3.52%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.93 0.64 0.88 1.15 0.98 1.48 1.44 -
P/RPS 0.86 0.23 0.30 0.32 0.32 0.69 0.53 8.39%
P/EPS -4.83 140.62 -48.62 22.59 9.93 3,700.00 23.19 -
EY -20.72 0.71 -2.06 4.43 10.07 0.03 4.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.50 0.71 0.91 0.78 1.13 1.05 -2.35%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 08/03/07 28/02/06 25/02/05 27/02/04 27/02/03 27/02/02 28/02/01 -
Price 1.01 0.62 0.87 1.36 0.92 1.40 1.24 -
P/RPS 0.94 0.23 0.30 0.38 0.30 0.66 0.46 12.64%
P/EPS -5.24 136.23 -48.07 26.72 9.32 3,500.00 19.97 -
EY -19.08 0.73 -2.08 3.74 10.73 0.03 5.01 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.49 0.70 1.07 0.73 1.07 0.90 1.60%

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