[IREKA] QoQ Cumulative Quarter Result on 30-Jun-2010 [#1]

Announcement Date
30-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Jun-2010 [#1]
Profit Trend
QoQ- -137.71%
YoY- -179.51%
View:
Show?
Cumulative Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 444,504 308,809 209,736 101,709 393,076 288,477 174,610 86.54%
PBT -11,033 -10,264 -2,868 -3,256 9,199 8,160 5,789 -
Tax -672 -504 -250 -11 -535 -315 -185 136.48%
NP -11,705 -10,768 -3,118 -3,267 8,664 7,845 5,604 -
-
NP to SH -11,705 -10,768 -3,118 -3,267 8,664 7,845 5,604 -
-
Tax Rate - - - - 5.82% 3.86% 3.20% -
Total Cost 456,209 319,577 212,854 104,976 384,412 280,632 169,006 93.98%
-
Net Worth 219,753 221,057 234,418 234,731 237,946 236,830 239,195 -5.49%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 219,753 221,057 234,418 234,731 237,946 236,830 239,195 -5.49%
NOSH 113,861 113,947 113,795 113,947 113,850 113,860 113,902 -0.02%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin -2.63% -3.49% -1.49% -3.21% 2.20% 2.72% 3.21% -
ROE -5.33% -4.87% -1.33% -1.39% 3.64% 3.31% 2.34% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 390.39 271.01 184.31 89.26 345.26 253.36 153.30 86.58%
EPS -10.28 -9.45 -2.74 -2.87 7.61 6.89 4.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.93 1.94 2.06 2.06 2.09 2.08 2.10 -5.47%
Adjusted Per Share Value based on latest NOSH - 113,947
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 210.12 145.98 99.14 48.08 185.81 136.37 82.54 86.54%
EPS -5.53 -5.09 -1.47 -1.54 4.10 3.71 2.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0388 1.045 1.1081 1.1096 1.1248 1.1195 1.1307 -5.49%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.79 0.79 0.81 0.70 0.79 0.72 0.81 -
P/RPS 0.20 0.29 0.44 0.78 0.23 0.28 0.53 -47.81%
P/EPS -7.68 -8.36 -29.56 -24.41 10.38 10.45 16.46 -
EY -13.01 -11.96 -3.38 -4.10 9.63 9.57 6.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.41 0.39 0.34 0.38 0.35 0.39 3.39%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/05/11 24/02/11 26/11/10 30/08/10 31/05/10 25/02/10 26/11/09 -
Price 0.73 0.74 0.80 0.75 0.66 0.73 0.76 -
P/RPS 0.19 0.27 0.43 0.84 0.19 0.29 0.50 -47.56%
P/EPS -7.10 -7.83 -29.20 -26.16 8.67 10.60 15.45 -
EY -14.08 -12.77 -3.43 -3.82 11.53 9.44 6.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.38 0.39 0.36 0.32 0.35 0.36 3.67%

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