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

Announcement Date
23-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -1230.54%
YoY- -427.65%
View:
Show?
Annualized 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 232,408 207,164 194,474 188,369 163,546 169,804 221,915 3.13%
PBT 5,564 4,204 518 916 -638 -284 -9,356 -
Tax -1,032 -104 -603 -14,248 -364 -15,576 77 -
NP 4,532 4,100 -85 -13,332 -1,002 -15,860 -9,279 -
-
NP to SH 4,532 4,100 -85 -13,332 -1,002 -15,860 -9,269 -
-
Tax Rate 18.55% 2.47% 116.41% 1,555.46% - - - -
Total Cost 227,876 203,064 194,559 201,701 164,548 185,664 231,194 -0.95%
-
Net Worth 5,995,689 47,487 46,548 52,400 53,169 58,370 62,399 2003.69%
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 5,995,689 47,487 46,548 52,400 53,169 58,370 62,399 2003.69%
NOSH 159,885 129,746 130,023 130,026 129,999 130,000 129,999 14.80%
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 1.95% 1.98% -0.04% -7.08% -0.61% -9.34% -4.18% -
ROE 0.08% 8.63% -0.18% -25.44% -1.88% -27.17% -14.85% -
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 145.36 159.67 149.57 144.87 125.80 130.62 170.70 -10.16%
EPS 3.48 3.16 -12.54 -10.25 -14.22 -12.20 -7.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 37.50 0.366 0.358 0.403 0.409 0.449 0.48 1732.37%
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 179.18 159.72 149.93 145.23 126.09 130.91 171.09 3.13%
EPS 3.49 3.16 -0.07 -10.28 -0.77 -12.23 -7.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 46.2253 0.3661 0.3589 0.404 0.4099 0.45 0.4811 2003.63%
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 0.23 0.24 0.21 0.35 0.36 0.28 0.24 -2.79%
P/EPS 11.99 12.34 -474.20 -4.88 -58.38 -3.03 -5.75 -
EY 8.34 8.10 -0.21 -20.51 -1.71 -32.97 -17.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 1.07 0.87 1.24 1.10 0.82 0.85 -94.84%
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 0.20 0.18 0.21 0.25 0.41 0.26 0.23 -8.90%
P/EPS 10.23 8.86 -474.20 -3.51 -66.17 -2.79 -5.61 -
EY 9.77 11.29 -0.21 -28.48 -1.51 -35.88 -17.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.77 0.87 0.89 1.25 0.76 0.83 -94.75%

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