[IRIS] QoQ Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[IRIS] IRIS CORPORATION BHD
Announcement Date
19-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -31.51%
YoY- -10.21%
Quarter Report
Latest QR
Upcoming QR
IRIS's Result
IRIS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 208,142 202,692 162,529 141,052 85,336 40,276 37,643 213.01%
PBT 2,524 2,188 9,610 6,304 9,194 16,824 8,589 -55.83%
Tax -74 -20 -5 -6 0 0 3 -
NP 2,450 2,168 9,605 6,297 9,194 16,824 8,592 -56.71%
-
NP to SH 2,450 2,168 9,605 6,297 9,194 16,824 8,592 -56.71%
-
Tax Rate 2.93% 0.91% 0.05% 0.10% 0.00% 0.00% -0.03% -
Total Cost 205,692 200,524 152,924 134,754 76,142 23,452 29,051 269.16%
-
Net Worth -19,926 -23,848 -25,056 -32,315 -39,283 85,247 84,379 -
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth -19,926 -23,848 -25,056 -32,315 -39,283 85,247 84,379 -
NOSH 816,666 903,333 835,217 828,596 835,818 827,647 827,254 -0.85%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 1.18% 1.07% 5.91% 4.46% 10.77% 41.77% 22.82% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 19.74% 10.18% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 25.49 22.44 19.46 17.02 10.21 4.87 4.55 215.76%
EPS 0.30 0.24 1.15 0.76 1.10 2.04 1.03 -56.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0244 -0.0264 -0.03 -0.039 -0.047 0.103 0.102 -
Adjusted Per Share Value based on latest NOSH - 630,000
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 25.17 24.51 19.66 17.06 10.32 4.87 4.55 213.11%
EPS 0.30 0.26 1.16 0.76 1.11 2.03 1.04 -56.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0241 -0.0288 -0.0303 -0.0391 -0.0475 0.1031 0.1021 -
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.23 0.37 0.33 0.34 0.28 0.23 0.29 -
P/RPS 0.90 1.65 1.70 2.00 2.74 4.73 6.37 -72.90%
P/EPS 76.67 154.17 28.70 44.74 25.45 11.31 27.92 96.21%
EY 1.30 0.65 3.48 2.24 3.93 8.84 3.58 -49.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 2.23 2.84 -
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 27/08/04 25/05/04 27/02/04 19/11/03 27/08/03 28/05/03 27/02/03 -
Price 0.23 0.28 0.34 0.34 0.38 0.30 0.26 -
P/RPS 0.90 1.25 1.75 2.00 3.72 6.16 5.71 -70.85%
P/EPS 76.67 116.67 29.57 44.74 34.55 14.76 25.03 111.06%
EY 1.30 0.86 3.38 2.24 2.89 6.78 3.99 -52.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 2.91 2.55 -

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