[IREKA] YoY TTM 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- 30.32%
YoY- 143.74%
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 303,493 419,993 488,248 368,485 251,203 230,064 159,011 11.36%
PBT -7,159 -810 -409 14,046 6,354 14,602 4,253 -
Tax -3,300 -9,312 -5,105 -4,706 -2,522 -3,313 -210 58.23%
NP -10,459 -10,122 -5,514 9,340 3,832 11,289 4,043 -
-
NP to SH -12,576 -10,122 -5,514 9,340 3,832 11,289 4,043 -
-
Tax Rate - - - 33.50% 39.69% 22.69% 4.94% -
Total Cost 313,952 430,115 493,762 359,145 247,371 218,775 154,968 12.48%
-
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 -3.45% -2.41% -1.13% 2.53% 1.53% 4.91% 2.54% -
ROE -9.62% -7.65% -3.98% 6.85% 3.93% 12.34% 4.44% -
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 271.50 368.30 429.66 356.64 365.39 334.58 231.75 2.67%
EPS -11.25 -8.88 -4.85 9.04 5.57 16.42 5.89 -
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 133.24 184.38 214.35 161.77 110.28 101.00 69.81 11.36%
EPS -5.52 -4.44 -2.42 4.10 1.68 4.96 1.77 -
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 0.21 0.18 0.26 0.27 0.47 0.36 0.75 -19.10%
P/EPS -5.16 -7.55 -22.88 10.84 30.50 7.37 29.36 -
EY -19.40 -13.25 -4.37 9.22 3.28 13.57 3.41 -
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 0.25 0.19 0.21 0.31 0.31 0.46 0.74 -16.53%
P/EPS -6.13 -7.77 -18.75 12.06 20.09 9.44 29.19 -
EY -16.30 -12.86 -5.33 8.29 4.98 10.59 3.43 -
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