[IREKA] YoY Quarter Result on 31-Mar-2003 [#4]

Announcement Date
05-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Mar-2003 [#4]
Profit Trend
QoQ- -84.54%
YoY- -86.77%
View:
Show?
Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 51,311 101,206 131,705 100,333 78,438 63,734 42,038 3.37%
PBT -5,433 -8,566 -323 1,594 2,798 8,442 148 -
Tax 1,195 -1,746 -1,250 -1,342 -893 -1,779 1,072 1.82%
NP -4,238 -10,312 -1,573 252 1,905 6,663 1,220 -
-
NP to SH -5,026 -10,312 -1,573 252 1,905 6,663 1,220 -
-
Tax Rate - - - 84.19% 31.92% 21.07% -724.32% -
Total Cost 55,549 111,518 133,278 100,081 76,533 57,071 40,818 5.26%
-
Net Worth 139,984 130,982 133,151 104,067 93,194 89,937 90,152 7.60%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 139,984 130,982 133,151 104,067 93,194 89,937 90,152 7.60%
NOSH 113,808 113,897 105,675 104,067 68,525 68,654 68,745 8.76%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin -8.26% -10.19% -1.19% 0.25% 2.43% 10.45% 2.90% -
ROE -3.59% -7.87% -1.18% 0.24% 2.04% 7.41% 1.35% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 45.09 88.86 124.63 96.41 114.47 92.83 61.15 -4.94%
EPS -4.41 -8.98 -1.11 0.24 2.78 9.71 1.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.23 1.15 1.26 1.00 1.36 1.31 1.3114 -1.06%
Adjusted Per Share Value based on latest NOSH - 104,067
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 22.53 44.43 57.82 44.05 34.44 27.98 18.46 3.37%
EPS -2.21 -4.53 -0.69 0.11 0.84 2.93 0.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6145 0.575 0.5846 0.4569 0.4091 0.3948 0.3958 7.60%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.56 0.74 1.35 0.90 1.48 1.25 2.82 -
P/RPS 1.24 0.83 1.08 0.93 1.29 1.35 4.61 -19.64%
P/EPS -12.68 -8.17 -90.69 371.67 53.24 12.88 158.90 -
EY -7.89 -12.23 -1.10 0.27 1.88 7.76 0.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.64 1.07 0.90 1.09 0.95 2.15 -22.65%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/05/06 31/05/05 31/05/04 05/08/03 30/05/02 30/05/01 30/05/00 -
Price 0.55 0.61 1.24 1.07 1.65 1.18 2.10 -
P/RPS 1.22 0.69 0.99 1.11 1.44 1.27 3.43 -15.81%
P/EPS -12.45 -6.74 -83.30 441.88 59.35 12.16 118.33 -
EY -8.03 -14.84 -1.20 0.23 1.68 8.22 0.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.53 0.98 1.07 1.21 0.90 1.60 -19.04%

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