[IREKA] YoY Annualized Quarter Result on 31-Dec-2009 [#3]

Stock
[IREKA] IREKA CORPORATION BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- -6.67%
YoY- 280.46%
Quarter Report
Latest QR
Upcoming QR
IREKA's Result
IREKA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 368,228 437,730 411,745 384,636 329,982 332,965 163,890 14.43%
PBT -2,841 16,444 -13,685 10,880 3,768 219,118 -31,221 -32.90%
Tax -2,609 -948 -672 -420 -1,018 -822 2,030 -
NP -5,450 15,496 -14,357 10,460 2,749 218,296 -29,190 -24.37%
-
NP to SH -5,450 15,496 -14,357 10,460 2,749 218,296 -29,277 -24.41%
-
Tax Rate - 5.77% - 3.86% 27.02% 0.38% - -
Total Cost 373,678 422,234 426,102 374,176 327,233 114,669 193,081 11.62%
-
Net Worth 215,298 226,742 221,057 236,830 230,123 247,200 116,203 10.81%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 215,298 226,742 221,057 236,830 230,123 247,200 116,203 10.81%
NOSH 113,914 113,941 113,947 113,860 113,922 113,917 113,924 -0.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -1.48% 3.54% -3.49% 2.72% 0.83% 65.56% -17.81% -
ROE -2.53% 6.83% -6.49% 4.42% 1.19% 88.31% -25.19% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 323.25 384.17 361.35 337.81 289.66 292.29 143.86 14.43%
EPS -4.79 13.60 -12.60 9.19 2.41 191.63 -25.71 -24.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.89 1.99 1.94 2.08 2.02 2.17 1.02 10.81%
Adjusted Per Share Value based on latest NOSH - 113,756
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 174.06 206.92 194.63 181.82 155.99 157.39 77.47 14.43%
EPS -2.58 7.33 -6.79 4.94 1.30 103.19 -13.84 -24.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0177 1.0718 1.045 1.1195 1.0878 1.1685 0.5493 10.81%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.69 0.59 0.79 0.72 0.66 1.20 0.93 -
P/RPS 0.21 0.15 0.22 0.21 0.23 0.41 0.65 -17.15%
P/EPS -14.42 4.34 -6.27 7.84 27.35 0.63 -3.62 25.87%
EY -6.93 23.05 -15.95 12.76 3.66 159.69 -27.63 -20.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.30 0.41 0.35 0.33 0.55 0.91 -13.91%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 28/02/12 24/02/11 25/02/10 26/02/09 29/02/08 08/03/07 -
Price 0.65 0.63 0.74 0.73 0.70 1.13 1.01 -
P/RPS 0.20 0.16 0.20 0.22 0.24 0.39 0.70 -18.82%
P/EPS -13.58 4.63 -5.87 7.95 29.01 0.59 -3.93 22.93%
EY -7.36 21.59 -17.03 12.58 3.45 169.58 -25.44 -18.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.32 0.38 0.35 0.35 0.52 0.99 -16.30%

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