[IREKA] YoY TTM 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- -7.26%
YoY- 443.76%
Quarter Report
Latest QR
Upcoming QR
IREKA's Result
IREKA's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 379,158 463,993 413,408 364,689 328,373 312,436 174,229 13.82%
PBT 849 11,564 -9,460 12,947 -3,748 154,549 -28,848 -
Tax -5,460 -879 -724 -503 128 -1,567 2,718 -
NP -4,611 10,685 -10,184 12,444 -3,620 152,982 -26,130 -25.08%
-
NP to SH -4,611 10,685 -10,184 12,444 -3,620 154,735 -27,932 -25.91%
-
Tax Rate 643.11% 7.60% - 3.89% - 1.01% - -
Total Cost 383,769 453,308 423,592 352,245 331,993 159,454 200,359 11.42%
-
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 -1.22% 2.30% -2.46% 3.41% -1.10% 48.96% -15.00% -
ROE -2.14% 4.71% -4.60% 5.26% -1.57% 62.58% -24.03% -
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 332.84 406.61 362.61 320.59 288.03 274.18 152.86 13.83%
EPS -4.05 9.36 -8.93 10.94 -3.18 135.79 -24.51 -25.90%
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 166.46 203.70 181.49 160.10 144.16 137.16 76.49 13.82%
EPS -2.02 4.69 -4.47 5.46 -1.59 67.93 -12.26 -25.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9452 0.9969 0.971 1.0388 1.011 1.0856 0.5104 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 0.21 0.15 0.22 0.22 0.23 0.44 0.61 -16.26%
P/EPS -17.05 6.30 -8.84 6.58 -20.79 0.88 -3.80 28.39%
EY -5.87 15.87 -11.31 15.19 -4.81 113.16 -26.35 -22.12%
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 0.15 0.20 0.23 0.24 0.41 0.66 -18.02%
P/EPS -16.06 6.73 -8.28 6.67 -22.05 0.83 -4.12 25.42%
EY -6.23 14.86 -12.07 14.99 -4.54 120.17 -24.26 -20.25%
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