[IREKA] QoQ TTM Result on 30-Sep-2002 [#2]

Announcement Date
28-Jan-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Sep-2002 [#2]
Profit Trend
QoQ- 162.13%
YoY- 95.47%
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 368,485 314,659 293,034 265,321 251,203 217,481 202,507 49.20%
PBT 14,046 10,415 12,113 13,546 6,354 4,269 9,419 30.62%
Tax -4,706 -3,248 -3,413 -3,501 -2,522 -2,458 -2,730 43.91%
NP 9,340 7,167 8,700 10,045 3,832 1,811 6,689 25.00%
-
NP to SH 9,340 7,167 8,700 10,045 3,832 1,811 6,689 25.00%
-
Tax Rate 33.50% 31.19% 28.18% 25.85% 39.69% 57.58% 28.98% -
Total Cost 359,145 307,492 284,334 255,276 247,371 215,670 195,818 50.00%
-
Net Worth 136,384 104,067 88,145 98,894 97,624 68,525 90,005 32.02%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 136,384 104,067 88,145 98,894 97,624 68,525 90,005 32.02%
NOSH 103,321 104,067 69,957 68,677 68,750 68,525 68,706 31.35%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 2.53% 2.28% 2.97% 3.79% 1.53% 0.83% 3.30% -
ROE 6.85% 6.89% 9.87% 10.16% 3.93% 2.64% 7.43% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 356.64 302.36 418.88 386.33 365.39 317.37 294.74 13.59%
EPS 9.04 6.89 12.44 14.63 5.57 2.64 9.74 -4.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.32 1.00 1.26 1.44 1.42 1.00 1.31 0.50%
Adjusted Per Share Value based on latest NOSH - 68,677
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 174.19 148.74 138.52 125.42 118.75 102.80 95.73 49.20%
EPS 4.42 3.39 4.11 4.75 1.81 0.86 3.16 25.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6447 0.4919 0.4167 0.4675 0.4615 0.3239 0.4255 32.01%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.98 0.90 0.98 1.31 1.70 1.48 1.48 -
P/RPS 0.27 0.30 0.23 0.34 0.47 0.47 0.50 -33.76%
P/EPS 10.84 13.07 7.88 8.96 30.50 56.00 15.20 -20.22%
EY 9.22 7.65 12.69 11.17 3.28 1.79 6.58 25.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.90 0.78 0.91 1.20 1.48 1.13 -24.64%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 29/08/03 05/08/03 27/02/03 28/01/03 11/10/02 30/05/02 27/02/02 -
Price 1.09 1.07 0.92 0.94 1.12 1.65 1.40 -
P/RPS 0.31 0.35 0.22 0.24 0.31 0.52 0.47 -24.28%
P/EPS 12.06 15.54 7.40 6.43 20.09 62.43 14.38 -11.09%
EY 8.29 6.44 13.52 15.56 4.98 1.60 6.95 12.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 1.07 0.73 0.65 0.79 1.65 1.07 -15.61%

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