[IREKA] QoQ Cumulative Quarter Result on 30-Jun-2003 [#1]

Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Jun-2003 [#1]
Profit Trend
QoQ- -20.57%
YoY- 61.73%
View:
Show?
Cumulative Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 499,902 368,197 252,924 123,898 314,659 214,326 133,892 140.47%
PBT 9,602 9,925 8,259 7,832 10,415 8,821 6,744 26.53%
Tax -5,922 -4,672 -3,140 -2,139 -3,248 -1,906 -1,459 154.23%
NP 3,680 5,253 5,119 5,693 7,167 6,915 5,285 -21.42%
-
NP to SH 3,680 5,253 5,119 5,693 7,167 6,915 5,285 -21.42%
-
Tax Rate 61.67% 47.07% 38.02% 27.31% 31.19% 21.61% 21.63% -
Total Cost 496,222 362,944 247,805 118,205 307,492 207,411 128,607 145.80%
-
Net Worth 130,809 131,066 136,231 136,384 100,019 88,276 98,964 20.42%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 130,809 131,066 136,231 136,384 100,019 88,276 98,964 20.42%
NOSH 103,816 103,202 103,205 103,321 78,755 70,060 68,725 31.62%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 0.74% 1.43% 2.02% 4.59% 2.28% 3.23% 3.95% -
ROE 2.81% 4.01% 3.76% 4.17% 7.17% 7.83% 5.34% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 481.52 356.77 245.07 119.92 399.54 305.91 194.82 82.70%
EPS 3.93 5.09 4.96 5.51 9.09 9.87 7.69 -36.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.26 1.27 1.32 1.32 1.27 1.26 1.44 -8.50%
Adjusted Per Share Value based on latest NOSH - 103,321
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 236.31 174.05 119.56 58.57 148.74 101.31 63.29 140.48%
EPS 1.74 2.48 2.42 2.69 3.39 3.27 2.50 -21.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6183 0.6196 0.644 0.6447 0.4728 0.4173 0.4678 20.41%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 1.35 1.15 1.11 0.98 0.90 0.98 1.31 -
P/RPS 0.28 0.32 0.45 0.82 0.23 0.32 0.67 -44.07%
P/EPS 38.08 22.59 22.38 17.79 9.89 9.93 17.04 70.84%
EY 2.63 4.43 4.47 5.62 10.11 10.07 5.87 -41.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 0.91 0.84 0.74 0.71 0.78 0.91 11.39%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/05/04 27/02/04 28/11/03 29/08/03 05/08/03 27/02/03 28/01/03 -
Price 1.24 1.36 1.19 1.09 1.07 0.92 0.94 -
P/RPS 0.26 0.38 0.49 0.91 0.27 0.30 0.48 -33.52%
P/EPS 34.98 26.72 23.99 19.78 11.76 9.32 12.22 101.47%
EY 2.86 3.74 4.17 5.06 8.50 10.73 8.18 -50.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.07 0.90 0.83 0.84 0.73 0.65 31.45%

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