[IREKA] QoQ Quarter Result on 30-Sep-2003 [#2]

Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- -110.08%
YoY- -132.52%
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 112,244 131,705 115,273 129,026 123,898 100,333 80,434 24.90%
PBT -2,179 -323 1,666 427 7,832 1,594 2,077 -
Tax -1,321 -1,250 -1,533 -1,001 -2,139 -1,342 -447 106.07%
NP -3,500 -1,573 133 -574 5,693 252 1,630 -
-
NP to SH -3,500 -1,573 133 -574 5,693 252 1,630 -
-
Tax Rate - - 92.02% 234.43% 27.31% 84.19% 21.52% -
Total Cost 115,744 133,278 115,140 129,600 118,205 100,081 78,804 29.24%
-
Net Worth 138,636 133,151 129,930 137,760 136,384 104,067 88,145 35.28%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 138,636 133,151 129,930 137,760 136,384 104,067 88,145 35.28%
NOSH 113,636 105,675 102,307 104,363 103,321 104,067 69,957 38.22%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin -3.12% -1.19% 0.12% -0.44% 4.59% 0.25% 2.03% -
ROE -2.52% -1.18% 0.10% -0.42% 4.17% 0.24% 1.85% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 98.77 124.63 112.67 123.63 119.92 96.41 114.98 -9.64%
EPS -3.08 -1.11 0.13 -0.55 5.51 0.24 2.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 1.26 1.27 1.32 1.32 1.00 1.26 -2.12%
Adjusted Per Share Value based on latest NOSH - 104,363
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 53.06 62.26 54.49 60.99 58.57 47.43 38.02 24.90%
EPS -1.65 -0.74 0.06 -0.27 2.69 0.12 0.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6553 0.6294 0.6142 0.6512 0.6447 0.4919 0.4167 35.26%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.11 1.35 1.15 1.11 0.98 0.90 0.98 -
P/RPS 1.12 1.08 1.02 0.90 0.82 0.93 0.85 20.20%
P/EPS -36.04 -90.69 884.62 -201.82 17.79 371.67 42.06 -
EY -2.77 -1.10 0.11 -0.50 5.62 0.27 2.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 1.07 0.91 0.84 0.74 0.90 0.78 10.83%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 27/08/04 31/05/04 27/02/04 28/11/03 29/08/03 05/08/03 27/02/03 -
Price 0.91 1.24 1.36 1.19 1.09 1.07 0.92 -
P/RPS 0.92 0.99 1.21 0.96 0.91 1.11 0.80 9.77%
P/EPS -29.55 -83.30 1,046.15 -216.36 19.78 441.88 39.48 -
EY -3.38 -1.20 0.10 -0.46 5.06 0.23 2.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.98 1.07 0.90 0.83 1.07 0.73 1.81%

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