[IREKA] QoQ Annualized Quarter Result on 30-Sep-2013 [#2]

Stock
[IREKA] IREKA CORPORATION BHD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- 0.6%
YoY- -838.91%
Quarter Report
Latest QR
Upcoming QR
IREKA's Result
IREKA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 384,812 289,232 259,806 222,636 196,008 331,796 368,228 2.98%
PBT -7,288 -26,240 -17,098 -28,912 -29,956 -35,657 -2,841 87.71%
Tax -120 -2,111 -1,868 -1,640 -780 -1,765 -2,609 -87.23%
NP -7,408 -28,351 -18,966 -30,552 -30,736 -37,422 -5,450 22.77%
-
NP to SH -7,408 -28,351 -18,966 -30,552 -30,736 -37,422 -5,450 22.77%
-
Tax Rate - - - - - - - -
Total Cost 392,220 317,583 278,773 253,188 226,744 369,218 373,678 3.29%
-
Net Worth 127,578 150,367 165,176 164,037 170,872 182,263 215,298 -29.51%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 127,578 150,367 165,176 164,037 170,872 182,263 215,298 -29.51%
NOSH 170,872 113,914 113,914 113,914 113,914 113,914 113,914 31.13%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -1.93% -9.80% -7.30% -13.72% -15.68% -11.28% -1.48% -
ROE -5.81% -18.85% -11.48% -18.63% -17.99% -20.53% -2.53% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 328.77 253.90 228.07 195.44 172.07 291.27 323.25 1.13%
EPS -6.32 -24.89 -16.65 -26.82 -27.00 -32.85 -4.79 20.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.09 1.32 1.45 1.44 1.50 1.60 1.89 -30.78%
Adjusted Per Share Value based on latest NOSH - 113,914
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 168.94 126.98 114.06 97.74 86.05 145.66 161.66 2.98%
EPS -3.25 -12.45 -8.33 -13.41 -13.49 -16.43 -2.39 22.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5601 0.6601 0.7251 0.7201 0.7502 0.8002 0.9452 -29.51%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.60 0.80 1.07 0.90 0.895 0.66 0.69 -
P/RPS 0.18 0.32 0.47 0.46 0.52 0.23 0.21 -9.79%
P/EPS -9.48 -3.21 -6.43 -3.36 -3.32 -2.01 -14.42 -24.45%
EY -10.55 -31.11 -15.56 -29.80 -30.15 -49.77 -6.93 32.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.61 0.74 0.62 0.60 0.41 0.37 30.34%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 29/05/14 27/02/14 28/11/13 30/08/13 30/05/13 28/02/13 -
Price 0.665 0.695 0.90 1.04 0.90 0.74 0.65 -
P/RPS 0.20 0.27 0.39 0.53 0.52 0.25 0.20 0.00%
P/EPS -10.51 -2.79 -5.41 -3.88 -3.34 -2.25 -13.58 -15.74%
EY -9.52 -35.81 -18.50 -25.79 -29.98 -44.39 -7.36 18.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.53 0.62 0.72 0.60 0.46 0.34 47.80%

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