[IREKA] YoY Quarter Result on 30-Jun-2003 [#1]

Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Jun-2003 [#1]
Profit Trend
QoQ- 2159.13%
YoY- 61.73%
View:
Show?
Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 37,863 98,066 112,244 123,898 70,072 36,350 54,932 -6.01%
PBT -5,760 1,305 -2,179 7,832 4,201 2,116 2,255 -
Tax -1,752 -2,553 -1,321 -2,139 -681 -617 -1,116 7.80%
NP -7,512 -1,248 -3,500 5,693 3,520 1,499 1,139 -
-
NP to SH -7,512 -1,248 -3,500 5,693 3,520 1,499 1,139 -
-
Tax Rate - 195.63% - 27.31% 16.21% 29.16% 49.49% -
Total Cost 45,375 99,314 115,744 118,205 66,552 34,851 53,793 -2.79%
-
Net Worth 130,789 132,281 138,636 136,384 97,624 91,452 91,092 6.21%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 130,789 132,281 138,636 136,384 97,624 91,452 91,092 6.21%
NOSH 111,785 114,036 113,636 103,321 68,750 68,761 68,614 8.47%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin -19.84% -1.27% -3.12% 4.59% 5.02% 4.12% 2.07% -
ROE -5.74% -0.94% -2.52% 4.17% 3.61% 1.64% 1.25% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 33.87 86.00 98.77 119.92 101.92 52.86 80.06 -13.35%
EPS -6.72 -1.66 -3.08 5.51 5.12 2.18 1.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 1.16 1.22 1.32 1.42 1.33 1.3276 -2.08%
Adjusted Per Share Value based on latest NOSH - 103,321
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 16.62 43.05 49.28 54.39 30.76 15.96 24.12 -6.01%
EPS -3.30 -0.55 -1.54 2.50 1.55 0.66 0.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5742 0.5807 0.6086 0.5987 0.4286 0.4015 0.3999 6.21%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.58 0.67 1.11 0.98 1.70 1.21 1.73 -
P/RPS 1.71 0.78 1.12 0.82 1.67 2.29 2.16 -3.81%
P/EPS -8.63 -61.22 -36.04 17.79 33.20 55.50 104.22 -
EY -11.59 -1.63 -2.77 5.62 3.01 1.80 0.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.58 0.91 0.74 1.20 0.91 1.30 -14.71%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/08/06 29/08/05 27/08/04 29/08/03 11/10/02 29/08/01 30/08/00 -
Price 0.69 0.69 0.91 1.09 1.12 1.55 1.72 -
P/RPS 2.04 0.80 0.92 0.91 1.10 2.93 2.15 -0.87%
P/EPS -10.27 -63.05 -29.55 19.78 21.88 71.10 103.61 -
EY -9.74 -1.59 -3.38 5.06 4.57 1.41 0.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.59 0.75 0.83 0.79 1.17 1.30 -12.33%

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