[IRMGRP] QoQ TTM Result on 31-Mar-2007 [#1]

Stock
[IRMGRP] IRM GROUP BHD
Announcement Date
31-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -48.79%
YoY- -557.41%
Quarter Report
Latest QR
Upcoming QR
IRMGRP's Result
IRMGRP's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 194,473 196,994 196,259 214,544 221,445 216,757 212,008 -5.57%
PBT 516 -7,590 -10,468 -10,362 -9,356 -2,326 331 34.33%
Tax -5,745 -4,932 -3,359 -3,439 77 -1,241 -1,067 206.25%
NP -5,229 -12,522 -13,827 -13,801 -9,279 -3,567 -736 268.25%
-
NP to SH -5,229 -12,512 -13,817 -13,791 -9,269 -3,574 -742 266.26%
-
Tax Rate 1,113.37% - - - - - 322.36% -
Total Cost 199,702 209,516 210,086 228,345 230,724 220,324 212,744 -4.11%
-
Net Worth 46,027 52,528 53,129 58,370 61,642 69,477 71,943 -25.69%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 46,027 52,528 53,129 58,370 61,642 69,477 71,943 -25.69%
NOSH 130,020 130,344 129,901 130,000 130,048 129,622 130,333 -0.15%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin -2.69% -6.36% -7.05% -6.43% -4.19% -1.65% -0.35% -
ROE -11.36% -23.82% -26.01% -23.63% -15.04% -5.14% -1.03% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 149.57 151.13 151.08 165.03 170.28 167.22 162.67 -5.42%
EPS -4.02 -9.60 -10.64 -10.61 -7.13 -2.76 -0.57 266.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.354 0.403 0.409 0.449 0.474 0.536 0.552 -25.57%
Adjusted Per Share Value based on latest NOSH - 130,000
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 149.93 151.88 151.31 165.41 170.73 167.11 163.45 -5.57%
EPS -4.03 -9.65 -10.65 -10.63 -7.15 -2.76 -0.57 267.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3549 0.405 0.4096 0.45 0.4753 0.5357 0.5547 -25.68%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.31 0.50 0.45 0.37 0.41 0.46 0.44 -
P/RPS 0.21 0.33 0.30 0.22 0.24 0.28 0.27 -15.38%
P/EPS -7.71 -5.21 -4.23 -3.49 -5.75 -16.68 -77.29 -78.40%
EY -12.97 -19.20 -23.64 -28.67 -17.38 -5.99 -1.29 363.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 1.24 1.10 0.82 0.86 0.86 0.80 6.54%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 23/11/07 22/08/07 31/05/07 28/02/07 30/11/06 30/08/06 -
Price 0.31 0.36 0.51 0.34 0.40 0.68 0.40 -
P/RPS 0.21 0.24 0.34 0.21 0.23 0.41 0.25 -10.94%
P/EPS -7.71 -3.75 -4.79 -3.20 -5.61 -24.66 -70.26 -76.98%
EY -12.97 -26.66 -20.86 -31.20 -17.82 -4.05 -1.42 335.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.89 1.25 0.76 0.84 1.27 0.72 14.27%

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