[IREKA] QoQ Cumulative Quarter Result on 31-Mar-2004 [#4]

Stock
[IREKA] IREKA CORPORATION BHD
Announcement Date
31-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Mar-2004 [#4]
Profit Trend
QoQ- -29.94%
YoY- -48.65%
Quarter Report
Latest QR
Upcoming QR
IREKA's Result
IREKA's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 332,965 223,650 112,244 499,902 368,197 252,924 123,898 92.71%
PBT 4,272 309 -2,179 9,602 9,925 8,259 7,832 -33.11%
Tax -6,334 -2,717 -1,321 -5,922 -4,672 -3,140 -2,139 105.53%
NP -2,062 -2,408 -3,500 3,680 5,253 5,119 5,693 -
-
NP to SH -2,062 -2,408 -3,500 3,680 5,253 5,119 5,693 -
-
Tax Rate 148.27% 879.29% - 61.67% 47.07% 38.02% 27.31% -
Total Cost 335,027 226,058 115,744 496,222 362,944 247,805 118,205 99.64%
-
Net Worth 141,264 140,371 138,636 130,809 131,066 136,231 136,384 2.36%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 141,264 140,371 138,636 130,809 131,066 136,231 136,384 2.36%
NOSH 113,922 114,123 113,636 103,816 103,202 103,205 103,321 6.69%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin -0.62% -1.08% -3.12% 0.74% 1.43% 2.02% 4.59% -
ROE -1.46% -1.72% -2.52% 2.81% 4.01% 3.76% 4.17% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 292.27 195.97 98.77 481.52 356.77 245.07 119.92 80.61%
EPS -1.81 -2.11 -3.08 3.93 5.09 4.96 5.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.24 1.23 1.22 1.26 1.27 1.32 1.32 -4.06%
Adjusted Per Share Value based on latest NOSH - 105,675
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 157.39 105.72 53.06 236.31 174.05 119.56 58.57 92.70%
EPS -0.97 -1.14 -1.65 1.74 2.48 2.42 2.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6678 0.6635 0.6553 0.6183 0.6196 0.644 0.6447 2.36%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.88 0.88 1.11 1.35 1.15 1.11 0.98 -
P/RPS 0.30 0.45 1.12 0.28 0.32 0.45 0.82 -48.69%
P/EPS -48.62 -41.71 -36.04 38.08 22.59 22.38 17.79 -
EY -2.06 -2.40 -2.77 2.63 4.43 4.47 5.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.72 0.91 1.07 0.91 0.84 0.74 -2.70%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 25/02/05 26/11/04 27/08/04 31/05/04 27/02/04 28/11/03 29/08/03 -
Price 0.87 0.99 0.91 1.24 1.36 1.19 1.09 -
P/RPS 0.30 0.51 0.92 0.26 0.38 0.49 0.91 -52.11%
P/EPS -48.07 -46.92 -29.55 34.98 26.72 23.99 19.78 -
EY -2.08 -2.13 -3.38 2.86 3.74 4.17 5.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.80 0.75 0.98 1.07 0.90 0.83 -10.68%

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