[IRMGRP] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock
[IRMGRP] IRM GROUP BHD
Announcement Date
23-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 1305.88%
YoY- 125.85%
Quarter Report
Latest QR
Upcoming QR
IRMGRP's Result
IRMGRP's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 218,093 177,679 116,204 51,791 194,474 141,277 81,773 91.74%
PBT 2,071 4,155 2,782 1,051 518 687 -319 -
Tax -115 -842 -516 -26 -603 -10,686 -182 -26.26%
NP 1,956 3,313 2,266 1,025 -85 -9,999 -501 -
-
NP to SH 1,956 3,313 2,266 1,025 -85 -9,999 -501 -
-
Tax Rate 5.55% 20.26% 18.55% 2.47% 116.41% 1,555.46% - -
Total Cost 216,137 174,366 113,938 50,766 194,559 151,276 82,274 89.83%
-
Net Worth 48,679 49,759 5,995,689 47,487 46,548 52,400 53,169 -5.68%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 48,679 49,759 5,995,689 47,487 46,548 52,400 53,169 -5.68%
NOSH 131,212 129,921 159,885 129,746 130,023 130,026 129,999 0.61%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 0.90% 1.86% 1.95% 1.98% -0.04% -7.08% -0.61% -
ROE 4.02% 6.66% 0.04% 2.16% -0.18% -19.08% -0.94% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 166.21 136.76 72.68 39.92 149.57 108.65 62.90 90.57%
EPS 1.50 2.55 1.74 0.79 -12.54 -7.69 -7.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.371 0.383 37.50 0.366 0.358 0.403 0.409 -6.26%
Adjusted Per Share Value based on latest NOSH - 129,746
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 168.14 136.99 89.59 39.93 149.93 108.92 63.04 91.75%
EPS 1.51 2.55 1.75 0.79 -0.07 -7.71 -0.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3753 0.3836 46.2253 0.3661 0.3589 0.404 0.4099 -5.68%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.28 0.28 0.34 0.39 0.31 0.50 0.45 -
P/RPS 0.17 0.20 0.47 0.98 0.21 0.46 0.72 -61.63%
P/EPS 18.78 10.98 23.99 49.37 -474.20 -6.50 -116.77 -
EY 5.32 9.11 4.17 2.03 -0.21 -15.38 -0.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.73 0.01 1.07 0.87 1.24 1.10 -22.44%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 11/03/09 01/12/08 28/08/08 23/05/08 28/02/08 23/11/07 22/08/07 -
Price 0.22 0.29 0.29 0.28 0.31 0.36 0.51 -
P/RPS 0.13 0.21 0.40 0.70 0.21 0.33 0.81 -70.30%
P/EPS 14.76 11.37 20.46 35.44 -474.20 -4.68 -132.34 -
EY 6.78 8.79 4.89 2.82 -0.21 -21.36 -0.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.76 0.01 0.77 0.87 0.89 1.25 -39.24%

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