[IRIS] QoQ TTM Result on 31-Mar-2003 [#1]

Stock
[IRIS] IRIS CORPORATION BHD
Announcement Date
28-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 38.59%
YoY--%
Quarter Report
Latest QR
Upcoming QR
IRIS's Result
IRIS's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 162,529 124,343 72,154 45,407 35,338 16,784 5,852 811.56%
PBT 9,610 8,058 12,318 15,100 10,894 7,564 3,173 108.90%
Tax -5 -2 4 5 5 2 1 -
NP 9,605 8,056 12,322 15,105 10,899 7,566 3,174 108.79%
-
NP to SH 9,605 8,056 12,322 15,105 10,899 7,566 3,174 108.79%
-
Tax Rate 0.05% 0.02% -0.03% -0.03% -0.05% -0.03% -0.03% -
Total Cost 152,924 116,287 59,832 30,302 24,439 9,218 2,678 1372.00%
-
Net Worth -24,746 -24,570 -36,753 85,247 85,331 82,867 23,338 -
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth -24,746 -24,570 -36,753 85,247 85,331 82,867 23,338 -
NOSH 841,724 630,000 781,999 827,647 836,578 828,679 93,352 331.47%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 5.91% 6.48% 17.08% 33.27% 30.84% 45.08% 54.24% -
ROE 0.00% 0.00% 0.00% 17.72% 12.77% 9.13% 13.60% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 19.31 19.74 9.23 5.49 4.22 2.03 6.27 111.24%
EPS 1.14 1.28 1.58 1.83 1.30 0.91 3.40 -51.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0294 -0.039 -0.047 0.103 0.102 0.10 0.25 -
Adjusted Per Share Value based on latest NOSH - 827,647
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 19.92 15.24 8.85 5.57 4.33 2.06 0.72 809.23%
EPS 1.18 0.99 1.51 1.85 1.34 0.93 0.39 108.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0303 -0.0301 -0.0451 0.1045 0.1046 0.1016 0.0286 -
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 - -
Price 0.33 0.34 0.28 0.23 0.29 0.35 0.00 -
P/RPS 1.71 1.72 3.03 4.19 6.87 17.28 0.00 -
P/EPS 28.92 26.59 17.77 12.60 22.26 38.33 0.00 -
EY 3.46 3.76 5.63 7.94 4.49 2.61 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 2.23 2.84 3.50 0.00 -
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 19/11/03 27/08/03 28/05/03 - - - -
Price 0.34 0.34 0.38 0.30 0.00 0.00 0.00 -
P/RPS 1.76 1.72 4.12 5.47 0.00 0.00 0.00 -
P/EPS 29.80 26.59 24.12 16.44 0.00 0.00 0.00 -
EY 3.36 3.76 4.15 6.08 0.00 0.00 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 2.91 0.00 0.00 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