[IREKA] YoY Quarter Result on 2022-03-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/03/23 31/03/22 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 7,134 33,943 44,758 48,072 41,386 87,905 78,785 -31.91% YoY % -78.98% -24.16% -6.89% 16.16% -52.92% 11.58% - Horiz. % 9.06% 43.08% 56.81% 61.02% 52.53% 111.58% 100.00%
PBT -62,144 -42,123 -274 -1,764 -9,530 2,302 -471 118.42% YoY % -47.53% -15,273.36% 84.47% 81.49% -513.99% 588.75% - Horiz. % 13,194.05% 8,943.31% 58.17% 374.52% 2,023.35% -488.75% 100.00%
Tax 1,690 -898 -267 -898 51 149 500 21.52% YoY % 288.20% -236.33% 70.27% -1,860.78% -65.77% -70.20% - Horiz. % 338.00% -179.60% -53.40% -179.60% 10.20% 29.80% 100.00%
NP -60,454 -43,021 -541 -2,662 -9,479 2,451 29 - YoY % -40.52% -7,852.13% 79.68% 71.92% -486.74% 8,351.72% - Horiz. % -208,462.06% -148,348.28% -1,865.52% -9,179.31% -32,686.21% 8,451.72% 100.00%
NP to SH -60,405 -43,318 -959 -2,901 -9,258 2,451 29 - YoY % -39.45% -4,417.00% 66.94% 68.66% -477.72% 8,351.72% - Horiz. % -208,293.11% -149,372.41% -3,306.90% -10,003.45% -31,924.14% 8,451.72% 100.00%
Tax Rate - % - % - % - % - % -6.47 % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Total Cost 67,588 76,964 45,299 50,734 50,865 85,454 78,756 -2.42% YoY % -12.18% 69.90% -10.71% -0.26% -40.48% 8.50% - Horiz. % 85.82% 97.72% 57.52% 64.42% 64.59% 108.50% 100.00%
Net Worth -22,897 -18,734 59,746 106,423 145,632 148,658 158,911 - YoY % -22.22% -131.36% -43.86% -26.92% -2.04% -6.45% - Horiz. % -14.41% -11.79% 37.60% 66.97% 91.64% 93.55% 100.00%
Dividend 31/03/23 31/03/22 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/03/23 31/03/22 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth -22,897 -18,734 59,746 106,423 145,632 148,658 158,911 - YoY % -22.22% -131.36% -43.86% -26.92% -2.04% -6.45% - Horiz. % -14.41% -11.79% 37.60% 66.97% 91.64% 93.55% 100.00%
NOSH 208,160 208,160 186,708 186,708 186,708 170,872 170,872 3.21% YoY % 0.00% 11.49% 0.00% 0.00% 9.27% 0.00% - Horiz. % 121.82% 121.82% 109.27% 109.27% 109.27% 100.00% 100.00%
Ratio Analysis 31/03/23 31/03/22 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin -847.41 % -126.74 % -1.21 % -5.54 % -22.90 % 2.79 % 0.04 % - YoY % -568.62% -10,374.38% 78.16% 75.81% -920.79% 6,875.00% - Horiz. % -2,118,525.00% -316,850.00% -3,025.00% -13,850.00% -57,250.00% 6,975.00% 100.00%
ROE 0.00 % 0.00 % -1.61 % -2.73 % -6.36 % 1.65 % 0.02 % - YoY % 0.00% 0.00% 41.03% 57.08% -485.45% 8,150.00% - Horiz. % 0.00% 0.00% -8,050.00% -13,650.00% -31,800.00% 8,250.00% 100.00%
Per Share 31/03/23 31/03/22 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 3.43 16.31 23.97 25.75 22.17 51.44 46.11 -34.02% YoY % -78.97% -31.96% -6.91% 16.15% -56.90% 11.56% - Horiz. % 7.44% 35.37% 51.98% 55.84% 48.08% 111.56% 100.00%
EPS -29.02 -20.81 -0.51 -1.55 -4.96 1.36 0.02 - YoY % -39.45% -3,980.39% 67.10% 68.75% -464.71% 6,700.00% - Horiz. % -145,100.00% -104,050.00% -2,550.00% -7,750.00% -24,800.00% 6,800.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS -0.1100 -0.0900 0.3200 0.5700 0.7800 0.8700 0.9300 - YoY % -22.22% -128.12% -43.86% -26.92% -10.34% -6.45% - Horiz. % -11.83% -9.68% 34.41% 61.29% 83.87% 93.55% 100.00%
Adjusted Per Share Value based on latest NOSH - 227,783 31/03/23 31/03/22 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 3.13 14.90 19.65 21.10 18.17 38.59 34.59 -31.92% YoY % -78.99% -24.17% -6.87% 16.13% -52.92% 11.56% - Horiz. % 9.05% 43.08% 56.81% 61.00% 52.53% 111.56% 100.00%
EPS -26.52 -19.02 -0.42 -1.27 -4.06 1.08 0.01 - YoY % -39.43% -4,428.57% 66.93% 68.72% -475.93% 10,700.00% - Horiz. % -265,200.00% -190,200.02% -4,200.00% -12,700.00% -40,600.00% 10,800.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS -0.1005 -0.0822 0.2623 0.4672 0.6393 0.6526 0.6976 - YoY % -22.26% -131.34% -43.86% -26.92% -2.04% -6.45% - Horiz. % -14.41% -11.78% 37.60% 66.97% 91.64% 93.55% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/23 31/03/22 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 31/03/23 31/03/22 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.5400 0.6250 0.3800 0.4800 0.5400 0.6400 0.6650 -
P/RPS 15.76 3.83 1.59 1.86 2.44 1.24 1.44 46.65% YoY % 311.49% 140.88% -14.52% -23.77% 96.77% -13.89% - Horiz. % 1,094.44% 265.97% 110.42% 129.17% 169.44% 86.11% 100.00%
P/EPS -1.86 -3.00 -73.98 -30.89 -10.89 44.62 3,918.27 - YoY % 38.00% 95.94% -139.50% -183.65% -124.41% -98.86% - Horiz. % -0.05% -0.08% -1.89% -0.79% -0.28% 1.14% 100.00%
EY -53.74 -33.30 -1.35 -3.24 -9.18 2.24 0.03 - YoY % -61.38% -2,366.67% 58.33% 64.71% -509.82% 7,366.67% - Horiz. % -179,133.34% -111,000.00% -4,500.00% -10,800.00% -30,600.00% 7,466.67% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.00 0.00 1.19 0.84 0.69 0.74 0.72 - YoY % 0.00% 0.00% 41.67% 21.74% -6.76% 2.78% - Horiz. % 0.00% 0.00% 165.28% 116.67% 95.83% 102.78% 100.00%
Price Multiplier on Announcement Date 31/03/23 31/03/22 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date - 31/05/22 - 27/02/20 27/02/19 28/02/18 28/02/17 -
Price 0.5150 0.5150 0.0000 0.4150 0.5700 0.6800 0.6700 -
P/RPS 15.03 3.16 0.00 1.61 2.57 1.32 1.45 45.38% YoY % 375.63% 0.00% 0.00% -37.35% 94.70% -8.97% - Horiz. % 1,036.55% 217.93% 0.00% 111.03% 177.24% 91.03% 100.00%
P/EPS -1.77 -2.47 0.00 -26.71 -11.50 47.41 3,947.73 - YoY % 28.34% 0.00% 0.00% -132.26% -124.26% -98.80% - Horiz. % -0.04% -0.06% 0.00% -0.68% -0.29% 1.20% 100.00%
EY -56.35 -40.41 0.00 -3.74 -8.70 2.11 0.03 - YoY % -39.45% 0.00% 0.00% 57.01% -512.32% 6,933.33% - Horiz. % -187,833.34% -134,700.00% 0.00% -12,466.67% -29,000.00% 7,033.33% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.00 0.00 0.00 0.73 0.73 0.78 0.72 - YoY % 0.00% 0.00% 0.00% 0.00% -6.41% 8.33% - Horiz. % 0.00% 0.00% 0.00% 101.39% 101.39% 108.33% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
Final Notes Q4 31.03.22.pdf 
