[IRIS] QoQ TTM Result on 30-Sep-2003 [#3]

Stock
[IRIS] IRIS CORPORATION BHD
Announcement Date
19-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -34.62%
YoY- 6.48%
Quarter Report
Latest QR
Upcoming QR
IRIS's Result
IRIS's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 224,562 203,133 162,529 124,343 72,154 45,407 35,338 243.46%
PBT 6,275 5,951 9,610 8,058 12,318 15,100 10,894 -30.79%
Tax -42 -10 -5 -2 4 5 5 -
NP 6,233 5,941 9,605 8,056 12,322 15,105 10,899 -31.12%
-
NP to SH 6,233 5,941 9,605 8,056 12,322 15,105 10,899 -31.12%
-
Tax Rate 0.67% 0.17% 0.05% 0.02% -0.03% -0.03% -0.05% -
Total Cost 218,329 197,192 152,924 116,287 59,832 30,302 24,439 331.12%
-
Net Worth -20,831 -23,848 -24,746 -24,570 -36,753 85,247 85,331 -
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 -20,831 -23,848 -24,746 -24,570 -36,753 85,247 85,331 -
NOSH 853,750 903,333 841,724 630,000 781,999 827,647 836,578 1.36%
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 2.78% 2.92% 5.91% 6.48% 17.08% 33.27% 30.84% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 17.72% 12.77% -
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 26.30 22.49 19.31 19.74 9.23 5.49 4.22 239.03%
EPS 0.73 0.66 1.14 1.28 1.58 1.83 1.30 -31.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0244 -0.0264 -0.0294 -0.039 -0.047 0.103 0.102 -
Adjusted Per Share Value based on latest NOSH - 630,000
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 27.53 24.90 19.92 15.24 8.85 5.57 4.33 243.58%
EPS 0.76 0.73 1.18 0.99 1.51 1.85 1.34 -31.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0255 -0.0292 -0.0303 -0.0301 -0.0451 0.1045 0.1046 -
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 0.23 0.37 0.33 0.34 0.28 0.23 0.29 -
P/RPS 0.87 1.65 1.71 1.72 3.03 4.19 6.87 -74.81%
P/EPS 31.50 56.26 28.92 26.59 17.77 12.60 22.26 26.07%
EY 3.17 1.78 3.46 3.76 5.63 7.94 4.49 -20.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 2.23 2.84 -
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 25/05/04 27/02/04 19/11/03 27/08/03 28/05/03 - -
Price 0.23 0.28 0.34 0.34 0.38 0.30 0.00 -
P/RPS 0.87 1.25 1.76 1.72 4.12 5.47 0.00 -
P/EPS 31.50 42.57 29.80 26.59 24.12 16.44 0.00 -
EY 3.17 2.35 3.36 3.76 4.15 6.08 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 2.91 0.00 -

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