[IREKA] YoY Annualized Quarter Result on 30-Jun-2007 [#1]

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Annualized Quarter Result
Revenue	406,836	342,408	251,448	271,376	151,452	392,264	448,976	-1.62%
YoY %	18.82%	36.17%	-7.34%	79.18%	-61.39%	-12.63%	-	-
Horiz. %	90.61%	76.26%	56.00%	60.44%	33.73%	87.37%	100.00%	-
PBT	-13,024	16,516	15,048	612,188	-23,040	5,220	-8,716	6.91%
YoY %	-178.86%	9.76%	-97.54%	2,757.07%	-541.38%	159.89%	-	-
Horiz. %	149.43%	-189.49%	-172.65%	-7,023.73%	264.34%	-59.89%	100.00%	-
Tax	-44	-80	-3,220	-2,020	-7,008	-10,212	-5,284	-54.96%
YoY %	45.00%	97.52%	-59.41%	71.18%	31.37%	-93.26%	-	-
Horiz. %	0.83%	1.51%	60.94%	38.23%	132.63%	193.26%	100.00%	-
NP	-13,068	16,436	11,828	610,168	-30,048	-4,992	-14,000	-1.14%
YoY %	-179.51%	38.96%	-98.06%	2,130.64%	-501.92%	64.34%	-	-
Horiz. %	93.34%	-117.40%	-84.49%	-4,358.34%	214.63%	35.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-13,068	16,436	11,828	618,168	-30,048	-4,992	-14,000	-1.14%
YoY %	-179.51%	38.96%	-98.09%	2,157.27%	-501.92%	64.34%	-	-
Horiz. %	93.34%	-117.40%	-84.49%	-4,415.49%	214.63%	35.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	0.48%	21.40%	0.33%	-	195.63%	-	-
YoY %	-	-97.76%	6,384.85%	0.00%	-	0.00%	-	-
Horiz. %	-	0.25%	10.94%	0.17%	-	100.00%	-	-
Total Cost	419,904	325,972	239,620	-338,792	181,500	397,256	462,976	-1.61%
YoY %	28.82%	36.04%	170.73%	-286.66%	-54.31%	-14.20%	-	-
Horiz. %	90.70%	70.41%	51.76%	-73.18%	39.20%	85.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	234,731	237,352	238,834	246,064	130,789	132,281	138,636	9.16%
YoY %	-1.10%	-0.62%	-2.94%	88.14%	-1.13%	-4.58%	-	-
Horiz. %	169.31%	171.21%	172.27%	177.49%	94.34%	95.42%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Equity
Net Worth	234,731	237,352	238,834	246,064	130,789	132,281	138,636	9.16%
YoY %	-1.10%	-0.62%	-2.94%	88.14%	-1.13%	-4.58%	-	-
Horiz. %	169.31%	171.21%	172.27%	177.49%	94.34%	95.42%	100.00%	-
NOSH	113,947	114,111	113,730	113,918	111,785	114,036	113,636	0.04%
YoY %	-0.14%	0.34%	-0.17%	1.91%	-1.97%	0.35%	-	-
Horiz. %	100.27%	100.42%	100.08%	100.25%	98.37%	100.35%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Ratio Analysis
NP Margin	-3.21%	4.80%	4.70%	224.84%	-19.84%	-1.27%	-3.12%	-
YoY %	-166.88%	2.13%	-97.91%	1,233.27%	-1,462.20%	59.29%	-	-
Horiz. %	102.88%	-153.85%	-150.64%	-7,206.41%	635.90%	40.71%	100.00%	-
ROE	-5.57%	6.92%	4.95%	251.22%	-22.97%	-3.77%	-10.10%	-
YoY %	-180.49%	39.80%	-98.03%	1,193.69%	-509.28%	62.67%	-	-
Horiz. %	55.15%	-68.51%	-49.01%	-2,487.33%	227.43%	37.33%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Per Share
RPS	357.04	300.06	221.09	238.22	135.48	343.98	395.10	-1.67%
YoY %	18.99%	35.72%	-7.19%	75.83%	-60.61%	-12.94%	-	-
Horiz. %	90.37%	75.95%	55.96%	60.29%	34.29%	87.06%	100.00%	-
EPS	-11.48	12.16	10.40	542.64	-26.88	-6.64	-12.32	-1.16%
YoY %	-194.41%	16.92%	-98.08%	2,118.75%	-304.82%	46.10%	-	-
Horiz. %	93.18%	-98.70%	-84.42%	-4,404.55%	218.18%	53.90%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	2.06	2.08	2.10	2.16	1.17	1.16	1.22	9.11%
YoY %	-0.96%	-0.95%	-2.78%	84.62%	0.86%	-4.92%	-	-
Horiz. %	168.85%	170.49%	172.13%	177.05%	95.90%	95.08%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 113,918
RPS	192.31	161.86	118.86	128.28	71.59	185.43	212.23	-1.62%
YoY %	18.81%	36.18%	-7.34%	79.19%	-61.39%	-12.63%	-	-
Horiz. %	90.61%	76.27%	56.01%	60.44%	33.73%	87.37%	100.00%	-
EPS	-6.18	7.77	5.59	292.21	-14.20	-2.36	-6.62	-1.13%
YoY %	-179.54%	39.00%	-98.09%	2,157.82%	-501.69%	64.35%	-	-
Horiz. %	93.35%	-117.37%	-84.44%	-4,414.05%	214.50%	35.65%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.1096	1.122	1.129	1.1632	0.6182	0.6253	0.6553	9.17%
YoY %	-1.11%	-0.62%	-2.94%	88.16%	-1.14%	-4.58%	-	-
Horiz. %	169.33%	171.22%	172.29%	177.51%	94.34%	95.42%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	-
Price	0.70	0.88	0.99	1.59	0.58	0.67	1.11	-
P/RPS	0.20	0.29	0.45	0.67	0.43	0.19	0.28	-5.45%
YoY %	-31.03%	-35.56%	-32.84%	55.81%	126.32%	-32.14%	-	-
Horiz. %	71.43%	103.57%	160.71%	239.29%	153.57%	67.86%	100.00%	-
P/EPS	-6.10	6.11	9.52	0.29	-2.16	-15.31	-9.01	-6.29%
YoY %	-199.84%	-35.82%	3,182.76%	113.43%	85.89%	-69.92%	-	-
Horiz. %	67.70%	-67.81%	-105.66%	-3.22%	23.97%	169.92%	100.00%	-
EY	-16.38	16.37	10.51	341.28	-46.34	-6.53	-11.10	6.69%
YoY %	-200.06%	55.76%	-96.92%	836.47%	-609.65%	41.17%	-	-
Horiz. %	147.57%	-147.48%	-94.68%	-3,074.59%	417.48%	58.83%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.34	0.42	0.47	0.74	0.50	0.58	0.91	-15.12%
YoY %	-19.05%	-10.64%	-36.49%	48.00%	-13.79%	-36.26%	-	-
Horiz. %	37.36%	46.15%	51.65%	81.32%	54.95%	63.74%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	30/08/10	27/08/09	28/08/08	29/08/07	30/08/06	29/08/05	27/08/04	-
Price	0.75	0.76	0.90	1.56	0.69	0.69	0.91	-
P/RPS	0.21	0.25	0.41	0.65	0.51	0.20	0.23	-1.50%
YoY %	-16.00%	-39.02%	-36.92%	27.45%	155.00%	-13.04%	-	-
Horiz. %	91.30%	108.70%	178.26%	282.61%	221.74%	86.96%	100.00%	-
P/EPS	-6.54	5.28	8.65	0.29	-2.57	-15.76	-7.39	-2.01%
YoY %	-223.86%	-38.96%	2,882.76%	111.28%	83.69%	-113.26%	-	-
Horiz. %	88.50%	-71.45%	-117.05%	-3.92%	34.78%	213.26%	100.00%	-
EY	-15.29	18.95	11.56	347.85	-38.96	-6.34	-13.54	2.04%
YoY %	-180.69%	63.93%	-96.68%	992.84%	-514.51%	53.18%	-	-
Horiz. %	112.92%	-139.96%	-85.38%	-2,569.05%	287.74%	46.82%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.36	0.37	0.43	0.72	0.59	0.59	0.75	-11.50%
YoY %	-2.70%	-13.95%	-40.28%	22.03%	0.00%	-21.33%	-	-
Horiz. %	48.00%	49.33%	57.33%	96.00%	78.67%	78.67%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos