[IREKA] YoY Quarter Result on 30-Sep-2003 [#2]

Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- -110.08%
YoY- -132.52%
View:
Show?
Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 49,038 110,935 111,406 129,026 63,820 49,702 65,124 -4.61%
PBT -8,234 5,186 2,488 427 2,543 -4,649 1,762 -
Tax 780 -2,298 -1,396 -1,001 -778 4,649 -60 -
NP -7,454 2,888 1,092 -574 1,765 0 1,702 -
-
NP to SH -8,252 2,307 1,092 -574 1,765 -4,448 1,702 -
-
Tax Rate - 44.31% 56.11% 234.43% 30.59% - 3.41% -
Total Cost 56,492 108,047 110,314 129,600 62,055 49,702 63,422 -1.90%
-
Net Worth 116,945 134,765 139,912 137,760 98,894 87,175 92,566 3.97%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 116,945 134,765 139,912 137,760 98,894 87,175 92,566 3.97%
NOSH 106,314 114,207 113,750 104,363 68,677 68,641 68,629 7.56%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin -15.20% 2.60% 0.98% -0.44% 2.77% 0.00% 2.61% -
ROE -7.06% 1.71% 0.78% -0.42% 1.78% -5.10% 1.84% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 46.13 97.13 97.94 123.63 92.93 72.41 94.89 -11.32%
EPS -7.37 2.00 0.96 -0.55 2.57 -6.48 2.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.10 1.18 1.23 1.32 1.44 1.27 1.3488 -3.33%
Adjusted Per Share Value based on latest NOSH - 104,363
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 23.18 52.44 52.66 60.99 30.17 23.49 30.78 -4.61%
EPS -3.90 1.09 0.52 -0.27 0.83 -2.10 0.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5528 0.637 0.6614 0.6512 0.4675 0.4121 0.4376 3.96%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.68 0.62 0.88 1.11 1.31 1.29 1.55 -
P/RPS 1.47 0.64 0.90 0.90 1.41 1.78 1.63 -1.70%
P/EPS -8.76 30.69 91.67 -201.82 50.97 -19.91 62.50 -
EY -11.41 3.26 1.09 -0.50 1.96 -5.02 1.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.53 0.72 0.84 0.91 1.02 1.15 -9.78%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/11/06 29/11/05 26/11/04 28/11/03 28/01/03 28/11/01 29/11/00 -
Price 0.72 0.68 0.99 1.19 0.94 1.57 1.48 -
P/RPS 1.56 0.70 1.01 0.96 1.01 2.17 1.56 0.00%
P/EPS -9.28 33.66 103.13 -216.36 36.58 -24.23 59.68 -
EY -10.78 2.97 0.97 -0.46 2.73 -4.13 1.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.58 0.80 0.90 0.65 1.24 1.10 -8.39%

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