[IREKA] QoQ TTM Result on 30-Sep-2004 [#2]

Stock
[IREKA] IREKA CORPORATION BHD
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- 30.21%
YoY- -154.96%
Quarter Report
Latest QR
Upcoming QR
IREKA's Result
IREKA's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 419,993 434,171 464,670 470,628 488,248 499,902 468,530 -7.03%
PBT -810 -4,294 3,949 1,652 -409 9,602 11,519 -
Tax -9,312 -8,080 -7,584 -5,500 -5,105 -5,923 -6,015 33.86%
NP -10,122 -12,374 -3,635 -3,848 -5,514 3,679 5,504 -
-
NP to SH -10,122 -12,374 -3,635 -3,848 -5,514 3,679 5,504 -
-
Tax Rate - - 192.05% 332.93% - 61.69% 52.22% -
Total Cost 430,115 446,545 468,305 474,476 493,762 496,223 463,026 -4.80%
-
Net Worth 132,281 130,982 143,013 139,912 138,636 133,151 129,930 1.20%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 132,281 130,982 143,013 139,912 138,636 133,151 129,930 1.20%
NOSH 114,036 113,897 115,333 113,750 113,636 105,675 102,307 7.51%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin -2.41% -2.85% -0.78% -0.82% -1.13% 0.74% 1.17% -
ROE -7.65% -9.45% -2.54% -2.75% -3.98% 2.76% 4.24% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 368.30 381.19 402.89 413.74 429.66 473.05 457.96 -13.53%
EPS -8.88 -10.86 -3.15 -3.38 -4.85 3.48 5.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.16 1.15 1.24 1.23 1.22 1.26 1.27 -5.86%
Adjusted Per Share Value based on latest NOSH - 113,750
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 198.53 205.24 219.65 222.47 230.80 236.31 221.48 -7.03%
EPS -4.78 -5.85 -1.72 -1.82 -2.61 1.74 2.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6253 0.6192 0.676 0.6614 0.6553 0.6294 0.6142 1.20%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.67 0.74 0.88 0.88 1.11 1.35 1.15 -
P/RPS 0.18 0.19 0.22 0.21 0.26 0.29 0.25 -19.68%
P/EPS -7.55 -6.81 -27.92 -26.01 -22.88 38.78 21.38 -
EY -13.25 -14.68 -3.58 -3.84 -4.37 2.58 4.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.64 0.71 0.72 0.91 1.07 0.91 -25.95%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 29/08/05 31/05/05 25/02/05 26/11/04 27/08/04 31/05/04 27/02/04 -
Price 0.69 0.61 0.87 0.99 0.91 1.24 1.36 -
P/RPS 0.19 0.16 0.22 0.24 0.21 0.26 0.30 -26.27%
P/EPS -7.77 -5.61 -27.60 -29.27 -18.75 35.62 25.28 -
EY -12.86 -17.81 -3.62 -3.42 -5.33 2.81 3.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.53 0.70 0.80 0.75 0.98 1.07 -32.78%

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