[IRMGRP] QoQ Cumulative Quarter 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- 57.22%
YoY- -811.85%
Quarter Report
Latest QR
Upcoming QR
IRMGRP's Result
IRMGRP's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 194,474 141,277 81,773 42,451 221,915 165,727 106,959 48.80%
PBT 518 687 -319 -71 -9,356 -1,080 793 -24.65%
Tax -603 -10,686 -182 -3,894 77 -815 -627 -2.56%
NP -85 -9,999 -501 -3,965 -9,279 -1,895 166 -
-
NP to SH -85 -9,999 -501 -3,965 -9,269 -1,895 166 -
-
Tax Rate 116.41% 1,555.46% - - - - 79.07% -
Total Cost 194,559 151,276 82,274 46,416 231,194 167,622 106,793 49.00%
-
Net Worth 46,548 52,400 53,169 58,370 62,399 69,569 70,486 -24.10%
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 46,548 52,400 53,169 58,370 62,399 69,569 70,486 -24.10%
NOSH 130,023 130,026 129,999 130,000 129,999 129,794 127,692 1.20%
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 -0.04% -7.08% -0.61% -9.34% -4.18% -1.14% 0.16% -
ROE -0.18% -19.08% -0.94% -6.79% -14.85% -2.72% 0.24% -
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 149.57 108.65 62.90 32.65 170.70 127.68 83.76 47.03%
EPS -12.54 -7.69 -7.11 -3.05 -7.13 -1.46 0.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.358 0.403 0.409 0.449 0.48 0.536 0.552 -25.01%
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 149.93 108.92 63.04 32.73 171.09 127.77 82.46 48.80%
EPS -0.07 -7.71 -0.39 -3.06 -7.15 -1.46 0.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3589 0.404 0.4099 0.45 0.4811 0.5364 0.5434 -24.10%
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 0.46 0.72 1.13 0.24 0.36 0.53 -45.96%
P/EPS -474.20 -6.50 -116.77 -12.13 -5.75 -31.51 338.46 -
EY -0.21 -15.38 -0.86 -8.24 -17.39 -3.17 0.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 1.24 1.10 0.82 0.85 0.86 0.80 5.73%
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 0.33 0.81 1.04 0.23 0.53 0.48 -42.28%
P/EPS -474.20 -4.68 -132.34 -11.15 -5.61 -46.58 307.69 -
EY -0.21 -21.36 -0.76 -8.97 -17.83 -2.15 0.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.89 1.25 0.76 0.83 1.27 0.72 13.40%

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