[IREKA] QoQ TTM Result on 31-Dec-2013 [#3]

Stock
[IREKA] IREKA CORPORATION BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 6.88%
YoY- -931.42%
Quarter Report
Latest QR
Upcoming QR
IREKA's Result
IREKA's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 379,795 336,433 289,232 250,480 236,171 270,435 331,796 9.41%
PBT -6,582 -20,573 -26,240 -46,350 -49,538 -45,093 -35,657 -67.54%
Tax -1,324 -1,946 -2,111 -1,209 -1,533 -1,156 -1,765 -17.42%
NP -7,906 -22,519 -28,351 -47,559 -51,071 -46,249 -37,422 -64.49%
-
NP to SH -7,906 -22,519 -28,351 -47,559 -51,071 -46,249 -37,422 -64.49%
-
Tax Rate - - - - - - - -
Total Cost 387,701 358,952 317,583 298,039 287,242 316,684 369,218 3.30%
-
Net Worth 162,838 127,578 150,367 165,176 164,037 170,872 182,263 -7.23%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 162,838 127,578 150,367 165,176 164,037 170,872 182,263 -7.23%
NOSH 170,872 170,872 113,914 113,914 113,914 113,914 113,914 31.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -2.08% -6.69% -9.80% -18.99% -21.62% -17.10% -11.28% -
ROE -4.86% -17.65% -18.85% -28.79% -31.13% -27.07% -20.53% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 263.55 287.44 253.90 219.88 207.32 237.40 291.27 -6.44%
EPS -5.49 -19.24 -24.89 -41.75 -44.83 -40.60 -32.85 -69.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 1.09 1.32 1.45 1.44 1.50 1.60 -20.67%
Adjusted Per Share Value based on latest NOSH - 113,914
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 179.53 159.03 136.72 118.40 111.64 127.84 156.84 9.41%
EPS -3.74 -10.64 -13.40 -22.48 -24.14 -21.86 -17.69 -64.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7698 0.6031 0.7108 0.7808 0.7754 0.8077 0.8616 -7.22%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.765 0.60 0.80 1.07 0.90 0.895 0.66 -
P/RPS 0.29 0.21 0.32 0.49 0.43 0.38 0.23 16.69%
P/EPS -13.94 -3.12 -3.21 -2.56 -2.01 -2.20 -2.01 263.24%
EY -7.17 -32.07 -31.11 -39.02 -49.81 -45.36 -49.77 -72.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.55 0.61 0.74 0.62 0.60 0.41 40.07%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 27/11/14 28/08/14 29/05/14 27/02/14 28/11/13 30/08/13 30/05/13 -
Price 0.70 0.665 0.695 0.90 1.04 0.90 0.74 -
P/RPS 0.27 0.23 0.27 0.41 0.50 0.38 0.25 5.25%
P/EPS -12.76 -3.46 -2.79 -2.16 -2.32 -2.22 -2.25 217.67%
EY -7.84 -28.93 -35.81 -46.39 -43.11 -45.11 -44.39 -68.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.61 0.53 0.62 0.72 0.60 0.46 21.99%

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