[IRMGRP] QoQ Quarter Result on 31-Dec-2006 [#4]

Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -257.79%
YoY- -836.98%
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 59,503 39,322 42,451 55,718 58,768 57,607 49,352 13.26%
PBT 1,005 -248 -71 -8,276 -1,873 -142 935 4.92%
Tax -1,761 -169 -3,894 892 -188 -249 -378 178.67%
NP -756 -417 -3,965 -7,384 -2,061 -391 557 -
-
NP to SH -756 -417 -3,965 -7,374 -2,061 -391 557 -
-
Tax Rate 175.22% - - - - - 40.43% -
Total Cost 60,259 39,739 46,416 63,102 60,829 57,998 48,795 15.09%
-
Net Worth 52,528 53,129 58,370 61,642 69,477 71,943 72,150 -19.05%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 52,528 53,129 58,370 61,642 69,477 71,943 72,150 -19.05%
NOSH 130,344 129,901 130,000 130,048 129,622 130,333 129,534 0.41%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin -1.27% -1.06% -9.34% -13.25% -3.51% -0.68% 1.13% -
ROE -1.44% -0.78% -6.79% -11.96% -2.97% -0.54% 0.77% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 45.65 30.27 32.65 42.84 45.34 44.20 38.10 12.79%
EPS -0.58 -4.06 -3.05 -5.67 -1.59 -0.30 0.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.403 0.409 0.449 0.474 0.536 0.552 0.557 -19.39%
Adjusted Per Share Value based on latest NOSH - 130,048
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 45.88 30.32 32.73 42.96 45.31 44.41 38.05 13.27%
EPS -0.58 -0.32 -3.06 -5.69 -1.59 -0.30 0.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.405 0.4096 0.45 0.4753 0.5357 0.5547 0.5563 -19.05%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.50 0.45 0.37 0.41 0.46 0.44 0.44 -
P/RPS 1.10 1.49 1.13 0.96 1.01 1.00 1.15 -2.91%
P/EPS -86.21 -140.18 -12.13 -7.23 -28.93 -146.67 102.33 -
EY -1.16 -0.71 -8.24 -13.83 -3.46 -0.68 0.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.10 0.82 0.86 0.86 0.80 0.79 35.02%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 23/11/07 22/08/07 31/05/07 28/02/07 30/11/06 30/08/06 31/05/06 -
Price 0.36 0.51 0.34 0.40 0.68 0.40 0.45 -
P/RPS 0.79 1.68 1.04 0.93 1.50 0.90 1.18 -23.45%
P/EPS -62.07 -158.87 -11.15 -7.05 -42.77 -133.33 104.65 -
EY -1.61 -0.63 -8.97 -14.18 -2.34 -0.75 0.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 1.25 0.76 0.84 1.27 0.72 0.81 6.47%

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