[IRIS] QoQ Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[IRIS] IRIS CORPORATION BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 103.37%
YoY- 11.79%
Quarter Report
Latest QR
Upcoming QR
IRIS's Result
IRIS's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 152,949 104,071 50,673 162,529 105,789 42,668 10,069 510.31%
PBT 3,900 1,262 547 9,610 4,728 4,597 4,206 -4.89%
Tax -54 -37 -5 -5 -5 0 0 -
NP 3,846 1,225 542 9,605 4,723 4,597 4,206 -5.77%
-
NP to SH 3,846 1,225 542 9,605 4,723 4,597 4,206 -5.77%
-
Tax Rate 1.38% 2.93% 0.91% 0.05% 0.11% 0.00% 0.00% -
Total Cost 149,103 102,846 50,131 152,924 101,066 38,071 5,863 759.70%
-
Net Worth -14,635 -19,926 -23,848 -25,056 -32,315 -39,283 85,247 -
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth -14,635 -19,926 -23,848 -25,056 -32,315 -39,283 85,247 -
NOSH 836,304 816,666 903,333 835,217 828,596 835,818 827,647 0.69%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 2.51% 1.18% 1.07% 5.91% 4.46% 10.77% 41.77% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 4.93% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 18.29 12.74 5.61 19.46 12.77 5.10 1.22 505.00%
EPS 0.46 0.15 0.06 1.15 0.57 0.55 0.51 -6.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0175 -0.0244 -0.0264 -0.03 -0.039 -0.047 0.103 -
Adjusted Per Share Value based on latest NOSH - 841,724
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 18.50 12.59 6.13 19.66 12.79 5.16 1.22 509.61%
EPS 0.47 0.15 0.07 1.16 0.57 0.56 0.51 -5.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0177 -0.0241 -0.0288 -0.0303 -0.0391 -0.0475 0.1031 -
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.23 0.23 0.37 0.33 0.34 0.28 0.23 -
P/RPS 1.26 1.80 6.60 1.70 2.66 5.48 18.91 -83.48%
P/EPS 50.01 153.33 616.67 28.70 59.65 50.91 45.26 6.86%
EY 2.00 0.65 0.16 3.48 1.68 1.96 2.21 -6.42%
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 0.00 2.23 -
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 22/11/04 27/08/04 25/05/04 27/02/04 19/11/03 27/08/03 28/05/03 -
Price 0.17 0.23 0.28 0.34 0.34 0.38 0.30 -
P/RPS 0.93 1.80 4.99 1.75 2.66 7.44 24.66 -88.68%
P/EPS 36.97 153.33 466.67 29.57 59.65 69.09 59.03 -26.73%
EY 2.71 0.65 0.21 3.38 1.68 1.45 1.69 36.88%
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 0.00 2.91 -

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