[IREKA] QoQ Annualized Quarter Result on 30-Sep-2012 [#2]

Stock
[IREKA] IREKA CORPORATION BHD
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- -171.17%
YoY- -118.92%
Quarter Report
Latest QR
Upcoming QR
IREKA's Result
IREKA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 196,008 331,796 368,228 413,886 441,452 431,285 437,730 -41.49%
PBT -29,956 -35,657 -2,841 -1,150 7,788 15,313 16,444 -
Tax -780 -1,765 -2,609 -2,104 -3,216 -4,214 -948 -12.20%
NP -30,736 -37,422 -5,450 -3,254 4,572 11,099 15,496 -
-
NP to SH -30,736 -37,422 -5,450 -3,254 4,572 11,099 15,496 -
-
Tax Rate - - - - 41.29% 27.52% 5.77% -
Total Cost 226,744 369,218 373,678 417,140 436,880 420,186 422,234 -33.95%
-
Net Worth 170,872 182,263 215,298 223,272 225,551 225,626 226,742 -17.20%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 170,872 182,263 215,298 223,272 225,551 225,626 226,742 -17.20%
NOSH 113,914 113,914 113,914 113,914 113,914 113,952 113,941 -0.01%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -15.68% -11.28% -1.48% -0.79% 1.04% 2.57% 3.54% -
ROE -17.99% -20.53% -2.53% -1.46% 2.03% 4.92% 6.83% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 172.07 291.27 323.25 363.33 387.53 378.48 384.17 -41.48%
EPS -27.00 -32.85 -4.79 -2.86 4.00 9.74 13.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.50 1.60 1.89 1.96 1.98 1.98 1.99 -17.18%
Adjusted Per Share Value based on latest NOSH - 113,914
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 92.65 156.84 174.06 195.65 208.68 203.87 206.92 -41.50%
EPS -14.53 -17.69 -2.58 -1.54 2.16 5.25 7.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8077 0.8616 1.0177 1.0554 1.0662 1.0666 1.0718 -17.20%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.895 0.66 0.69 0.71 0.64 0.68 0.59 -
P/RPS 0.52 0.23 0.21 0.20 0.17 0.18 0.15 129.22%
P/EPS -3.32 -2.01 -14.42 -24.86 15.95 6.98 4.34 -
EY -30.15 -49.77 -6.93 -4.02 6.27 14.32 23.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.41 0.37 0.36 0.32 0.34 0.30 58.80%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 30/08/13 30/05/13 28/02/13 28/11/12 29/08/12 25/05/12 28/02/12 -
Price 0.90 0.74 0.65 0.71 0.70 0.62 0.63 -
P/RPS 0.52 0.25 0.20 0.20 0.18 0.16 0.16 119.56%
P/EPS -3.34 -2.25 -13.58 -24.86 17.44 6.37 4.63 -
EY -29.98 -44.39 -7.36 -4.02 5.73 15.71 21.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.46 0.34 0.36 0.35 0.31 0.32 52.11%

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