[IREKA] YoY Annualized Quarter Result on 30-Sep-2003 [#2]

Stock
[IREKA] IREKA CORPORATION BHD
Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- -55.04%
YoY- -3.14%
Quarter Report
Latest QR
Upcoming QR
IREKA's Result
IREKA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 173,802 418,002 447,300 505,848 267,784 172,104 240,112 -5.24%
PBT -27,990 12,982 618 16,518 13,488 -5,066 8,034 -
Tax -1,944 -9,702 -5,434 -6,280 -2,918 5,066 -2,352 -3.12%
NP -29,934 3,280 -4,816 10,238 10,570 0 5,682 -
-
NP to SH -29,934 828 -4,816 10,238 10,570 -5,898 5,682 -
-
Tax Rate - 74.73% 879.29% 38.02% 21.63% - 29.28% -
Total Cost 203,736 414,722 452,116 495,610 257,214 172,104 234,430 -2.31%
-
Net Worth 126,643 135,699 140,371 136,231 98,964 87,098 92,558 5.36%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 126,643 135,699 140,371 136,231 98,964 87,098 92,558 5.36%
NOSH 115,130 114,999 114,123 103,205 68,725 68,581 68,623 9.00%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin -17.22% 0.78% -1.08% 2.02% 3.95% 0.00% 2.37% -
ROE -23.64% 0.61% -3.43% 7.52% 10.68% -6.77% 6.14% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 150.96 363.48 391.94 490.14 389.64 250.95 349.90 -13.06%
EPS -26.02 0.00 -4.22 9.92 15.38 -8.60 8.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.10 1.18 1.23 1.32 1.44 1.27 1.3488 -3.33%
Adjusted Per Share Value based on latest NOSH - 104,363
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 76.30 183.51 196.37 222.07 117.56 75.56 105.41 -5.24%
EPS -13.14 0.36 -2.11 4.49 4.64 -2.59 2.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.556 0.5957 0.6162 0.5981 0.4345 0.3824 0.4063 5.36%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.68 0.62 0.88 1.11 1.31 1.29 1.55 -
P/RPS 0.45 0.17 0.22 0.23 0.34 0.51 0.44 0.37%
P/EPS -2.62 86.11 -20.85 11.19 8.52 -15.00 18.72 -
EY -38.24 1.16 -4.80 8.94 11.74 -6.67 5.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.53 0.72 0.84 0.91 1.02 1.15 -9.78%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/11/06 29/11/05 26/11/04 28/11/03 28/01/03 28/11/01 29/11/00 -
Price 0.72 0.68 0.99 1.19 0.94 1.57 1.48 -
P/RPS 0.48 0.19 0.25 0.24 0.24 0.63 0.42 2.24%
P/EPS -2.77 94.44 -23.46 12.00 6.11 -18.26 17.87 -
EY -36.11 1.06 -4.26 8.34 16.36 -5.48 5.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.58 0.80 0.90 0.65 1.24 1.10 -8.39%

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