[IREKA] YoY Quarter Result on 31-Dec-2001 [#3]

Announcement Date
27-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Dec-2001 [#3]
Profit Trend
QoQ- 166.88%
YoY- 108.77%
View:
Show?
Quarter Result
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Revenue 109,315 115,273 80,434 52,721 64,856 32,116 0 -100.00%
PBT 3,963 1,666 2,077 3,510 2,282 624 0 -100.00%
Tax -3,617 -1,533 -447 -535 -857 -258 0 -100.00%
NP 346 133 1,630 2,975 1,425 366 0 -100.00%
-
NP to SH 346 133 1,630 2,975 1,425 366 0 -100.00%
-
Tax Rate 91.27% 92.02% 21.52% 15.24% 37.55% 41.35% - -
Total Cost 108,969 115,140 78,804 49,746 63,431 31,750 0 -100.00%
-
Net Worth 143,013 129,930 88,145 90,005 94,559 91,127 0 -100.00%
Dividend
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Net Worth 143,013 129,930 88,145 90,005 94,559 91,127 0 -100.00%
NOSH 115,333 102,307 69,957 68,706 68,840 67,777 0 -100.00%
Ratio Analysis
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
NP Margin 0.32% 0.12% 2.03% 5.64% 2.20% 1.14% 0.00% -
ROE 0.24% 0.10% 1.85% 3.31% 1.51% 0.40% 0.00% -
Per Share
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 94.78 112.67 114.98 76.73 94.21 47.38 0.00 -100.00%
EPS 0.30 0.13 2.33 4.33 2.07 0.54 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.24 1.27 1.26 1.31 1.3736 1.3445 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 68,706
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 47.99 50.61 35.31 23.15 28.47 14.10 0.00 -100.00%
EPS 0.15 0.06 0.72 1.31 0.63 0.16 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6278 0.5704 0.387 0.3951 0.4151 0.4001 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - - -
Price 0.88 1.15 0.98 1.48 1.44 0.00 0.00 -
P/RPS 0.93 1.02 0.85 1.93 1.53 0.00 0.00 -100.00%
P/EPS 293.33 884.62 42.06 34.18 69.57 0.00 0.00 -100.00%
EY 0.34 0.11 2.38 2.93 1.44 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.91 0.78 1.13 1.05 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 25/02/05 27/02/04 27/02/03 27/02/02 28/02/01 25/02/00 - -
Price 0.87 1.36 0.92 1.40 1.24 2.60 0.00 -
P/RPS 0.92 1.21 0.80 1.82 1.32 5.49 0.00 -100.00%
P/EPS 290.00 1,046.15 39.48 32.33 59.90 481.48 0.00 -100.00%
EY 0.34 0.10 2.53 3.09 1.67 0.21 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 1.07 0.73 1.07 0.90 1.93 0.00 -100.00%

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