[IREKA] QoQ Quarter Result on 31-Dec-2001 [#3]

Announcement Date
27-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Dec-2001 [#3]
Profit Trend
QoQ- 166.88%
YoY- 108.77%
View:
Show?
Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 63,820 70,072 78,438 52,721 49,702 36,350 63,734 0.08%
PBT 2,543 4,201 2,798 3,510 -4,649 2,116 8,442 -55.03%
Tax -778 -681 -893 -535 4,649 -617 -1,779 -42.35%
NP 1,765 3,520 1,905 2,975 0 1,499 6,663 -58.72%
-
NP to SH 1,765 3,520 1,905 2,975 -4,448 1,499 6,663 -58.72%
-
Tax Rate 30.59% 16.21% 31.92% 15.24% - 29.16% 21.07% -
Total Cost 62,055 66,552 76,533 49,746 49,702 34,851 57,071 5.73%
-
Net Worth 98,894 97,624 93,194 90,005 87,175 91,452 89,937 6.52%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 98,894 97,624 93,194 90,005 87,175 91,452 89,937 6.52%
NOSH 68,677 68,750 68,525 68,706 68,641 68,761 68,654 0.02%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 2.77% 5.02% 2.43% 5.64% 0.00% 4.12% 10.45% -
ROE 1.78% 3.61% 2.04% 3.31% -5.10% 1.64% 7.41% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 92.93 101.92 114.47 76.73 72.41 52.86 92.83 0.07%
EPS 2.57 5.12 2.78 4.33 -6.48 2.18 9.71 -58.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.44 1.42 1.36 1.31 1.27 1.33 1.31 6.50%
Adjusted Per Share Value based on latest NOSH - 68,706
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 30.17 33.12 37.08 24.92 23.49 17.18 30.13 0.08%
EPS 0.83 1.66 0.90 1.41 -2.10 0.71 3.15 -58.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4675 0.4615 0.4405 0.4255 0.4121 0.4323 0.4251 6.53%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 1.31 1.70 1.48 1.48 1.29 1.21 1.25 -
P/RPS 1.41 1.67 1.29 1.93 1.78 2.29 1.35 2.93%
P/EPS 50.97 33.20 53.24 34.18 -19.91 55.50 12.88 149.97%
EY 1.96 3.01 1.88 2.93 -5.02 1.80 7.76 -60.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 1.20 1.09 1.13 1.02 0.91 0.95 -2.82%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 28/01/03 11/10/02 30/05/02 27/02/02 28/11/01 29/08/01 30/05/01 -
Price 0.94 1.12 1.65 1.40 1.57 1.55 1.18 -
P/RPS 1.01 1.10 1.44 1.82 2.17 2.93 1.27 -14.15%
P/EPS 36.58 21.88 59.35 32.33 -24.23 71.10 12.16 108.24%
EY 2.73 4.57 1.68 3.09 -4.13 1.41 8.22 -52.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.79 1.21 1.07 1.24 1.17 0.90 -19.48%

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