[IREKA] YoY Cumulative Quarter Result on 31-Dec-2011 [#3]

Stock
[IREKA] IREKA CORPORATION BHD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Dec-2011 [#3]
Profit Trend
QoQ- 35.17%
YoY- 207.93%
Quarter Report
Latest QR
Upcoming QR
IREKA's Result
IREKA's Financial Summary
View:
Show?
Cumulative Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 308,370 194,855 276,171 328,298 308,809 288,477 247,487 3.73%
PBT 8,448 -12,824 -2,131 12,333 -10,264 8,160 2,826 20.01%
Tax 471 -1,401 -1,957 -711 -504 -315 -764 -
NP 8,919 -14,225 -4,088 11,622 -10,768 7,845 2,062 27.63%
-
NP to SH 8,919 -14,225 -4,088 11,622 -10,768 7,845 2,062 27.63%
-
Tax Rate -5.58% - - 5.77% - 3.86% 27.03% -
Total Cost 299,451 209,080 280,259 316,676 319,577 280,632 245,425 3.37%
-
Net Worth 176,018 165,176 215,298 226,742 221,057 236,830 230,123 -4.36%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 176,018 165,176 215,298 226,742 221,057 236,830 230,123 -4.36%
NOSH 170,872 113,914 113,914 113,941 113,947 113,860 113,922 6.98%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 2.89% -7.30% -1.48% 3.54% -3.49% 2.72% 0.83% -
ROE 5.07% -8.61% -1.90% 5.13% -4.87% 3.31% 0.90% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 201.47 171.05 242.44 288.13 271.01 253.36 217.24 -1.24%
EPS 5.83 -12.49 -3.59 10.20 -9.45 6.89 1.81 21.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 1.45 1.89 1.99 1.94 2.08 2.02 -8.95%
Adjusted Per Share Value based on latest NOSH - 114,113
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 135.38 85.54 121.24 144.13 135.57 126.65 108.65 3.73%
EPS 3.92 -6.24 -1.79 5.10 -4.73 3.44 0.91 27.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7727 0.7251 0.9452 0.9954 0.9705 1.0397 1.0103 -4.36%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 0.61 1.07 0.69 0.59 0.79 0.72 0.66 -
P/RPS 0.30 0.63 0.28 0.20 0.29 0.28 0.30 0.00%
P/EPS 10.47 -8.57 -19.23 5.78 -8.36 10.45 36.46 -18.76%
EY 9.55 -11.67 -5.20 17.29 -11.96 9.57 2.74 23.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.74 0.37 0.30 0.41 0.35 0.33 8.21%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 27/02/15 27/02/14 28/02/13 28/02/12 24/02/11 25/02/10 26/02/09 -
Price 0.665 0.90 0.65 0.63 0.74 0.73 0.70 -
P/RPS 0.33 0.53 0.27 0.22 0.27 0.29 0.32 0.51%
P/EPS 11.41 -7.21 -18.11 6.18 -7.83 10.60 38.67 -18.39%
EY 8.76 -13.87 -5.52 16.19 -12.77 9.44 2.59 22.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.62 0.34 0.32 0.38 0.35 0.35 8.77%

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