[IREKA] QoQ Annualized Quarter Result on 31-Dec-2009 [#3]

Stock
[IREKA] IREKA CORPORATION BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- -6.67%
YoY- 280.46%
Quarter Report
Latest QR
Upcoming QR
IREKA's Result
IREKA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 419,472 406,836 393,076 384,636 349,220 342,408 323,699 18.84%
PBT -5,736 -13,024 9,199 10,880 11,578 16,516 6,973 -
Tax -500 -44 -535 -420 -370 -80 -952 -34.87%
NP -6,236 -13,068 8,664 10,460 11,208 16,436 6,021 -
-
NP to SH -6,236 -13,068 8,664 10,460 11,208 16,436 6,021 -
-
Tax Rate - - 5.82% 3.86% 3.20% 0.48% 13.65% -
Total Cost 425,708 419,904 384,412 374,176 338,012 325,972 317,678 21.52%
-
Net Worth 234,418 234,731 237,946 236,830 239,195 237,352 234,466 -0.01%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 234,418 234,731 237,946 236,830 239,195 237,352 234,466 -0.01%
NOSH 113,795 113,947 113,850 113,860 113,902 114,111 113,818 -0.01%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -1.49% -3.21% 2.20% 2.72% 3.21% 4.80% 1.86% -
ROE -2.66% -5.57% 3.64% 4.42% 4.69% 6.92% 2.57% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 368.62 357.04 345.26 337.81 306.60 300.06 284.40 18.85%
EPS -5.48 -11.48 7.61 9.19 9.84 12.16 5.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.06 2.06 2.09 2.08 2.10 2.08 2.06 0.00%
Adjusted Per Share Value based on latest NOSH - 113,756
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 198.29 192.31 185.81 181.82 165.08 161.86 153.01 18.84%
EPS -2.95 -6.18 4.10 4.94 5.30 7.77 2.85 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1081 1.1096 1.1248 1.1195 1.1307 1.122 1.1083 -0.01%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.81 0.70 0.79 0.72 0.81 0.88 0.59 -
P/RPS 0.22 0.20 0.23 0.21 0.26 0.29 0.21 3.14%
P/EPS -14.78 -6.10 10.38 7.84 8.23 6.11 11.15 -
EY -6.77 -16.38 9.63 12.76 12.15 16.37 8.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.34 0.38 0.35 0.39 0.42 0.29 21.81%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 26/11/10 30/08/10 31/05/10 25/02/10 26/11/09 27/08/09 28/05/09 -
Price 0.80 0.75 0.66 0.73 0.76 0.76 0.69 -
P/RPS 0.22 0.21 0.19 0.22 0.25 0.25 0.24 -5.63%
P/EPS -14.60 -6.54 8.67 7.95 7.72 5.28 13.04 -
EY -6.85 -15.29 11.53 12.58 12.95 18.95 7.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.36 0.32 0.35 0.36 0.37 0.33 11.76%

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