[IREKA] YoY 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- 4.96%
YoY- -30.3%
Quarter Report
Latest QR
Upcoming QR
IREKA's Result
IREKA's Financial Summary
View:
Show?
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 69,228 116,568 99,073 113,867 95,835 89,951 36,017 11.49%
PBT -1,556 2,905 -7,396 2,371 3,537 6,007 -9,421 -25.90%
Tax -905 119 -254 -130 -322 -1,221 2,495 -
NP -2,461 3,024 -7,650 2,241 3,215 4,786 -6,926 -15.82%
-
NP to SH -2,461 3,024 -7,650 2,241 3,215 4,786 -7,142 -16.25%
-
Tax Rate - -4.10% - 5.48% 9.10% 20.33% - -
Total Cost 71,689 113,544 106,723 111,626 92,620 85,165 42,943 8.90%
-
Net Worth 215,298 227,085 221,177 236,613 230,294 247,276 116,260 10.80%
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 215,298 227,085 221,177 236,613 230,294 247,276 116,260 10.80%
NOSH 113,914 114,113 114,008 113,756 114,007 113,952 113,981 -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 -3.55% 2.59% -7.72% 1.97% 3.35% 5.32% -19.23% -
ROE -1.14% 1.33% -3.46% 0.95% 1.40% 1.94% -6.14% -
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 60.77 102.15 86.90 100.10 84.06 78.94 31.60 11.50%
EPS -2.16 2.65 -6.71 1.97 2.82 4.20 -6.27 -16.25%
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 32.72 55.10 46.83 53.83 45.30 42.52 17.03 11.48%
EPS -1.16 1.43 -3.62 1.06 1.52 2.26 -3.38 -16.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0177 1.0734 1.0455 1.1185 1.0886 1.1689 0.5496 10.80%
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 1.14 0.58 0.91 0.72 0.79 1.52 2.94 -14.59%
P/EPS -31.94 22.26 -11.77 36.55 23.40 28.57 -14.84 13.61%
EY -3.13 4.49 -8.49 2.74 4.27 3.50 -6.74 -11.99%
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 1.07 0.62 0.85 0.73 0.83 1.43 3.20 -16.67%
P/EPS -30.09 23.77 -11.03 37.06 24.82 26.90 -16.12 10.95%
EY -3.32 4.21 -9.07 2.70 4.03 3.72 -6.20 -9.87%
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