[IREKA] QoQ TTM Result on 31-Dec-2000 [#3]

Announcement Date
28-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2001
Quarter
31-Dec-2000 [#3]
Profit Trend
QoQ- 23.92%
YoY- 225.77%
Quarter Report
View:
Show?
TTM Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 214,642 230,064 248,646 226,950 194,210 159,011 104,079 61.94%
PBT 8,191 14,602 14,741 6,447 4,789 4,253 1,998 155.93%
Tax -3,052 -3,313 -3,812 -961 -362 -210 906 -
NP 5,139 11,289 10,929 5,486 4,427 4,043 2,904 46.25%
-
NP to SH 5,139 11,289 10,929 5,486 4,427 4,043 2,904 46.25%
-
Tax Rate 37.26% 22.69% 25.86% 14.91% 7.56% 4.94% -45.35% -
Total Cost 209,503 218,775 237,717 221,464 189,783 154,968 101,175 62.38%
-
Net Worth 87,175 91,452 89,937 94,559 92,566 91,092 90,152 -2.21%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 87,175 91,452 89,937 94,559 92,566 91,092 90,152 -2.21%
NOSH 68,641 68,761 68,654 68,840 68,629 68,614 68,745 -0.10%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 2.39% 4.91% 4.40% 2.42% 2.28% 2.54% 2.79% -
ROE 5.90% 12.34% 12.15% 5.80% 4.78% 4.44% 3.22% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 312.70 334.58 362.17 329.67 282.99 231.75 151.40 62.10%
EPS 7.49 16.42 15.92 7.97 6.45 5.89 4.22 46.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.27 1.33 1.31 1.3736 1.3488 1.3276 1.3114 -2.11%
Adjusted Per Share Value based on latest NOSH - 68,840
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 101.46 108.75 117.54 107.28 91.80 75.17 49.20 61.94%
EPS 2.43 5.34 5.17 2.59 2.09 1.91 1.37 46.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4121 0.4323 0.4251 0.447 0.4376 0.4306 0.4262 -2.21%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 1.29 1.21 1.25 1.44 1.55 1.73 2.82 -
P/RPS 0.41 0.36 0.35 0.44 0.55 0.75 1.86 -63.47%
P/EPS 17.23 7.37 7.85 18.07 24.03 29.36 66.76 -59.43%
EY 5.80 13.57 12.74 5.53 4.16 3.41 1.50 146.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 0.91 0.95 1.05 1.15 1.30 2.15 -39.14%
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 28/11/01 29/08/01 30/05/01 28/02/01 29/11/00 30/08/00 - -
Price 1.57 1.55 1.18 1.24 1.48 1.72 0.00 -
P/RPS 0.50 0.46 0.33 0.38 0.52 0.74 0.00 -
P/EPS 20.97 9.44 7.41 15.56 22.94 29.19 0.00 -
EY 4.77 10.59 13.49 6.43 4.36 3.43 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.17 0.90 0.90 1.10 1.30 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