[IREKA] QoQ TTM Result on 30-Sep-2006 [#2]

Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Sep-2006 [#2]
Profit Trend
QoQ- -83.96%
YoY- -159.74%
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 215,611 185,630 174,229 241,596 303,493 363,696 413,591 -35.30%
PBT 125,602 -33,205 -28,848 -20,579 -7,159 -94 -3,227 -
Tax 3,820 2,573 2,718 -222 -3,300 -4,101 -7,042 -
NP 129,422 -30,632 -26,130 -20,801 -10,459 -4,195 -10,269 -
-
NP to SH 130,161 -31,893 -27,932 -23,135 -12,576 -6,312 -11,598 -
-
Tax Rate -3.04% - - - - - - -
Total Cost 86,189 216,262 200,359 262,397 313,952 367,891 423,860 -65.52%
-
Net Worth 246,064 99,096 116,260 116,945 130,789 139,984 143,763 43.22%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 246,064 99,096 116,260 116,945 130,789 139,984 143,763 43.22%
NOSH 113,918 113,903 113,981 106,314 111,785 113,808 113,200 0.42%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 60.03% -16.50% -15.00% -8.61% -3.45% -1.15% -2.48% -
ROE 52.90% -32.18% -24.03% -19.78% -9.62% -4.51% -8.07% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 189.27 162.97 152.86 227.25 271.50 319.57 365.36 -35.57%
EPS 114.26 -28.00 -24.51 -21.76 -11.25 -5.55 -10.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.16 0.87 1.02 1.10 1.17 1.23 1.27 42.62%
Adjusted Per Share Value based on latest NOSH - 106,314
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 101.92 87.75 82.36 114.20 143.46 171.92 195.51 -35.30%
EPS 61.53 -15.08 -13.20 -10.94 -5.94 -2.98 -5.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1632 0.4684 0.5496 0.5528 0.6182 0.6617 0.6796 43.22%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.59 1.11 0.93 0.68 0.58 0.56 0.64 -
P/RPS 0.84 0.68 0.61 0.30 0.21 0.18 0.18 180.04%
P/EPS 1.39 -3.96 -3.80 -3.12 -5.16 -10.10 -6.25 -
EY 71.86 -25.23 -26.35 -32.00 -19.40 -9.90 -16.01 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 1.28 0.91 0.62 0.50 0.46 0.50 29.96%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/08/07 29/05/07 08/03/07 29/11/06 30/08/06 31/05/06 28/02/06 -
Price 1.56 1.58 1.01 0.72 0.69 0.55 0.62 -
P/RPS 0.82 0.97 0.66 0.32 0.25 0.17 0.17 186.30%
P/EPS 1.37 -5.64 -4.12 -3.31 -6.13 -9.92 -6.05 -
EY 73.24 -17.72 -24.26 -30.22 -16.30 -10.08 -16.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 1.82 0.99 0.65 0.59 0.45 0.49 29.33%

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