[IRMGRP] QoQ Quarter Result on 30-Sep-2007 [#3]

Stock
[IRMGRP] IRM GROUP BHD
Announcement Date
23-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -81.29%
YoY- 63.32%
Quarter Report
Latest QR
Upcoming QR
IRMGRP's Result
IRMGRP's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 64,413 51,791 53,197 59,503 39,322 42,451 55,718 10.15%
PBT 1,731 1,051 -170 1,005 -248 -71 -8,276 -
Tax -490 -26 79 -1,761 -169 -3,894 892 -
NP 1,241 1,025 -91 -756 -417 -3,965 -7,384 -
-
NP to SH 1,241 1,025 -91 -756 -417 -3,965 -7,374 -
-
Tax Rate 28.31% 2.47% - 175.22% - - - -
Total Cost 63,172 50,766 53,288 60,259 39,739 46,416 63,102 0.07%
-
Net Worth 6,832,894 47,487 46,027 52,528 53,129 58,370 61,642 2214.18%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 6,832,894 47,487 46,027 52,528 53,129 58,370 61,642 2214.18%
NOSH 182,210 129,746 130,020 130,344 129,901 130,000 130,048 25.23%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 1.93% 1.98% -0.17% -1.27% -1.06% -9.34% -13.25% -
ROE 0.02% 2.16% -0.20% -1.44% -0.78% -6.79% -11.96% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 35.35 39.92 40.91 45.65 30.27 32.65 42.84 -12.03%
EPS 0.95 0.79 -4.85 -0.58 -4.06 -3.05 -5.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 37.50 0.366 0.354 0.403 0.409 0.449 0.474 1747.81%
Adjusted Per Share Value based on latest NOSH - 130,344
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 49.66 39.93 41.01 45.88 30.32 32.73 42.96 10.15%
EPS 0.96 0.79 -0.07 -0.58 -0.32 -3.06 -5.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 52.6799 0.3661 0.3549 0.405 0.4096 0.45 0.4753 2214.00%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.34 0.39 0.31 0.50 0.45 0.37 0.41 -
P/RPS 0.96 0.98 0.76 1.10 1.49 1.13 0.96 0.00%
P/EPS 49.92 49.37 -442.93 -86.21 -140.18 -12.13 -7.23 -
EY 2.00 2.03 -0.23 -1.16 -0.71 -8.24 -13.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 1.07 0.88 1.24 1.10 0.82 0.86 -94.88%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 23/05/08 28/02/08 23/11/07 22/08/07 31/05/07 28/02/07 -
Price 0.29 0.28 0.31 0.36 0.51 0.34 0.40 -
P/RPS 0.82 0.70 0.76 0.79 1.68 1.04 0.93 -8.05%
P/EPS 42.58 35.44 -442.93 -62.07 -158.87 -11.15 -7.05 -
EY 2.35 2.82 -0.23 -1.61 -0.63 -8.97 -14.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.77 0.88 0.89 1.25 0.76 0.84 -94.80%

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