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

Stock
[IREKA] IREKA CORPORATION BHD
Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- -25.04%
YoY- -30.3%
Quarter Report
Latest QR
Upcoming QR
IREKA's Result
IREKA's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 241,596 419,522 470,628 433,691 265,321 214,642 194,210 3.70%
PBT -20,579 1,888 1,652 11,930 13,546 8,191 4,789 -
Tax -222 -10,214 -5,500 -4,929 -3,501 -3,052 -362 -7.82%
NP -20,801 -8,326 -3,848 7,001 10,045 5,139 4,427 -
-
NP to SH -23,135 -8,907 -3,848 7,001 10,045 5,139 4,427 -
-
Tax Rate - 541.00% 332.93% 41.32% 25.85% 37.26% 7.56% -
Total Cost 262,397 427,848 474,476 426,690 255,276 209,503 189,783 5.54%
-
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 -8.61% -1.98% -0.82% 1.61% 3.79% 2.39% 2.28% -
ROE -19.78% -6.61% -2.75% 5.08% 10.16% 5.90% 4.78% -
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 227.25 367.33 413.74 415.56 386.33 312.70 282.99 -3.58%
EPS -21.76 -7.80 -3.38 6.71 14.63 7.49 6.45 -
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 114.20 198.31 222.47 205.01 125.42 101.46 91.80 3.70%
EPS -10.94 -4.21 -1.82 3.31 4.75 2.43 2.09 -
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 0.30 0.17 0.21 0.27 0.34 0.41 0.55 -9.60%
P/EPS -3.12 -7.95 -26.01 16.55 8.96 17.23 24.03 -
EY -32.00 -12.58 -3.84 6.04 11.17 5.80 4.16 -
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 0.32 0.19 0.24 0.29 0.24 0.50 0.52 -7.76%
P/EPS -3.31 -8.72 -29.27 17.74 6.43 20.97 22.94 -
EY -30.22 -11.47 -3.42 5.64 15.56 4.77 4.36 -
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