[IREKA] QoQ TTM Result on 31-Dec-2012 [#3]

Stock
[IREKA] IREKA CORPORATION BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- -627.57%
YoY- -143.15%
Quarter Report
Latest QR
Upcoming QR
IREKA's Result
IREKA's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 236,171 270,435 331,796 379,158 426,498 442,612 431,285 -33.04%
PBT -49,538 -45,093 -35,657 849 5,310 9,399 15,313 -
Tax -1,533 -1,156 -1,765 -5,460 -4,436 -4,608 -4,214 -49.00%
NP -51,071 -46,249 -37,422 -4,611 874 4,791 11,099 -
-
NP to SH -51,071 -46,249 -37,422 -4,611 874 4,791 11,099 -
-
Tax Rate - - - 643.11% 83.54% 49.03% 27.52% -
Total Cost 287,242 316,684 369,218 383,769 425,624 437,821 420,186 -22.38%
-
Net Worth 164,037 170,872 182,263 215,298 223,272 225,551 225,117 -19.00%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 164,037 170,872 182,263 215,298 223,272 225,551 225,117 -19.00%
NOSH 113,914 113,914 113,914 113,914 113,914 113,914 113,695 0.12%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -21.62% -17.10% -11.28% -1.22% 0.20% 1.08% 2.57% -
ROE -31.13% -27.07% -20.53% -2.14% 0.39% 2.12% 4.93% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 207.32 237.40 291.27 332.84 374.40 388.55 379.33 -33.12%
EPS -44.83 -40.60 -32.85 -4.05 0.77 4.21 9.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.44 1.50 1.60 1.89 1.96 1.98 1.98 -19.11%
Adjusted Per Share Value based on latest NOSH - 113,914
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 111.64 127.84 156.84 179.23 201.61 209.23 203.87 -33.04%
EPS -24.14 -21.86 -17.69 -2.18 0.41 2.26 5.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7754 0.8077 0.8616 1.0177 1.0554 1.0662 1.0641 -19.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.90 0.895 0.66 0.69 0.71 0.64 0.68 -
P/RPS 0.43 0.38 0.23 0.21 0.19 0.16 0.18 78.60%
P/EPS -2.01 -2.20 -2.01 -17.05 92.54 15.22 6.97 -
EY -49.81 -45.36 -49.77 -5.87 1.08 6.57 14.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.60 0.41 0.37 0.36 0.32 0.34 49.20%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/11/13 30/08/13 30/05/13 28/02/13 28/11/12 29/08/12 25/05/12 -
Price 1.04 0.90 0.74 0.65 0.71 0.70 0.62 -
P/RPS 0.50 0.38 0.25 0.20 0.19 0.18 0.16 113.59%
P/EPS -2.32 -2.22 -2.25 -16.06 92.54 16.64 6.35 -
EY -43.11 -45.11 -44.39 -6.23 1.08 6.01 15.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.60 0.46 0.34 0.36 0.35 0.31 75.29%

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