[IREKA] QoQ Annualized Quarter Result on 30-Sep-2004 [#2]

Stock
[IREKA] IREKA CORPORATION BHD
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- 65.6%
YoY- -147.04%
Quarter Report
Latest QR
Upcoming QR
IREKA's Result
IREKA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 392,264 434,171 443,953 447,300 448,976 499,902 490,929 -13.90%
PBT 5,220 -4,294 5,696 618 -8,716 9,602 13,233 -46.24%
Tax -10,212 -8,080 -8,445 -5,434 -5,284 -5,922 -6,229 39.07%
NP -4,992 -12,374 -2,749 -4,816 -14,000 3,680 7,004 -
-
NP to SH -4,992 -12,374 -2,749 -4,816 -14,000 3,680 7,004 -
-
Tax Rate 195.63% - 148.26% 879.29% - 61.67% 47.07% -
Total Cost 397,256 446,545 446,702 452,116 462,976 496,222 483,925 -12.33%
-
Net Worth 132,281 146,933 141,264 140,371 138,636 130,809 131,066 0.61%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 132,281 146,933 141,264 140,371 138,636 130,809 131,066 0.61%
NOSH 114,036 113,901 113,922 114,123 113,636 103,816 103,202 6.88%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin -1.27% -2.85% -0.62% -1.08% -3.12% 0.74% 1.43% -
ROE -3.77% -8.42% -1.95% -3.43% -10.10% 2.81% 5.34% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 343.98 381.18 389.70 391.94 395.10 481.52 475.70 -19.45%
EPS -6.64 -10.87 -2.41 -4.22 -12.32 3.93 6.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.16 1.29 1.24 1.23 1.22 1.26 1.27 -5.86%
Adjusted Per Share Value based on latest NOSH - 113,750
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 185.43 205.24 209.86 211.44 212.23 236.31 232.07 -13.90%
EPS -2.36 -5.85 -1.30 -2.28 -6.62 1.74 3.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6253 0.6946 0.6678 0.6635 0.6553 0.6183 0.6196 0.61%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.67 0.74 0.88 0.88 1.11 1.35 1.15 -
P/RPS 0.19 0.19 0.23 0.22 0.28 0.28 0.24 -14.43%
P/EPS -15.31 -6.81 -36.46 -20.85 -9.01 38.08 16.94 -
EY -6.53 -14.68 -2.74 -4.80 -11.10 2.63 5.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.57 0.71 0.72 0.91 1.07 0.91 -25.95%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 29/08/05 31/05/05 25/02/05 26/11/04 27/08/04 31/05/04 27/02/04 -
Price 0.69 0.61 0.87 0.99 0.91 1.24 1.36 -
P/RPS 0.20 0.16 0.22 0.25 0.23 0.26 0.29 -21.95%
P/EPS -15.76 -5.62 -36.05 -23.46 -7.39 34.98 20.04 -
EY -6.34 -17.81 -2.77 -4.26 -13.54 2.86 4.99 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.47 0.70 0.80 0.75 0.98 1.07 -32.78%

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