[IREKA] YoY Cumulative Quarter Result on 31-Dec-2009 [#3]

Stock
[IREKA] IREKA CORPORATION BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 39.99%
YoY- 280.46%
Quarter Report
Latest QR
Upcoming QR
IREKA's Result
IREKA's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 276,171 328,298 308,809 288,477 247,487 249,724 122,918 14.43%
PBT -2,131 12,333 -10,264 8,160 2,826 164,339 -23,416 -32.90%
Tax -1,957 -711 -504 -315 -764 -617 1,523 -
NP -4,088 11,622 -10,768 7,845 2,062 163,722 -21,893 -24.37%
-
NP to SH -4,088 11,622 -10,768 7,845 2,062 163,722 -21,958 -24.41%
-
Tax Rate - 5.77% - 3.86% 27.03% 0.38% - -
Total Cost 280,259 316,676 319,577 280,632 245,425 86,002 144,811 11.62%
-
Net Worth 215,298 226,742 221,057 236,830 230,123 247,200 116,203 10.81%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 215,298 226,742 221,057 236,830 230,123 247,200 116,203 10.81%
NOSH 113,914 113,941 113,947 113,860 113,922 113,917 113,924 -0.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -1.48% 3.54% -3.49% 2.72% 0.83% 65.56% -17.81% -
ROE -1.90% 5.13% -4.87% 3.31% 0.90% 66.23% -18.90% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 242.44 288.13 271.01 253.36 217.24 219.22 107.89 14.43%
EPS -3.59 10.20 -9.45 6.89 1.81 143.72 -19.28 -24.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.89 1.99 1.94 2.08 2.02 2.17 1.02 10.81%
Adjusted Per Share Value based on latest NOSH - 113,756
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 121.24 144.13 135.57 126.65 108.65 109.63 53.96 14.43%
EPS -1.79 5.10 -4.73 3.44 0.91 71.88 -9.64 -24.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9452 0.9954 0.9705 1.0397 1.0103 1.0852 0.5101 10.81%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.69 0.59 0.79 0.72 0.66 1.20 0.93 -
P/RPS 0.28 0.20 0.29 0.28 0.30 0.55 0.86 -17.04%
P/EPS -19.23 5.78 -8.36 10.45 36.46 0.83 -4.83 25.86%
EY -5.20 17.29 -11.96 9.57 2.74 119.77 -20.72 -20.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.30 0.41 0.35 0.33 0.55 0.91 -13.91%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 28/02/12 24/02/11 25/02/10 26/02/09 29/02/08 08/03/07 -
Price 0.65 0.63 0.74 0.73 0.70 1.13 1.01 -
P/RPS 0.27 0.22 0.27 0.29 0.32 0.52 0.94 -18.75%
P/EPS -18.11 6.18 -7.83 10.60 38.67 0.79 -5.24 22.93%
EY -5.52 16.19 -12.77 9.44 2.59 127.19 -19.08 -18.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.32 0.38 0.35 0.35 0.52 0.99 -16.30%

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