[IRMGRP] QoQ Quarter Result on 31-Dec-2007 [#4]

Stock
[IRMGRP] IRM GROUP BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 87.96%
YoY- 98.77%
Quarter Report
Latest QR
Upcoming QR
IRMGRP's Result
IRMGRP's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 61,475 64,413 51,791 53,197 59,503 39,322 42,451 27.91%
PBT 1,373 1,731 1,051 -170 1,005 -248 -71 -
Tax -326 -490 -26 79 -1,761 -169 -3,894 -80.77%
NP 1,047 1,241 1,025 -91 -756 -417 -3,965 -
-
NP to SH 1,047 1,241 1,025 -91 -756 -417 -3,965 -
-
Tax Rate 23.74% 28.31% 2.47% - 175.22% - - -
Total Cost 60,428 63,172 50,766 53,288 60,259 39,739 46,416 19.17%
-
Net Worth 49,506 6,832,894 47,487 46,027 52,528 53,129 58,370 -10.37%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 49,506 6,832,894 47,487 46,027 52,528 53,129 58,370 -10.37%
NOSH 129,259 182,210 129,746 130,020 130,344 129,901 130,000 -0.37%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 1.70% 1.93% 1.98% -0.17% -1.27% -1.06% -9.34% -
ROE 2.11% 0.02% 2.16% -0.20% -1.44% -0.78% -6.79% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 47.56 35.35 39.92 40.91 45.65 30.27 32.65 28.41%
EPS 0.81 0.95 0.79 -4.85 -0.58 -4.06 -3.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.383 37.50 0.366 0.354 0.403 0.409 0.449 -10.03%
Adjusted Per Share Value based on latest NOSH - 130,020
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 47.40 49.66 39.93 41.01 45.88 30.32 32.73 27.91%
EPS 0.81 0.96 0.79 -0.07 -0.58 -0.32 -3.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3817 52.6799 0.3661 0.3549 0.405 0.4096 0.45 -10.36%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.28 0.34 0.39 0.31 0.50 0.45 0.37 -
P/RPS 0.59 0.96 0.98 0.76 1.10 1.49 1.13 -35.08%
P/EPS 34.57 49.92 49.37 -442.93 -86.21 -140.18 -12.13 -
EY 2.89 2.00 2.03 -0.23 -1.16 -0.71 -8.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.01 1.07 0.88 1.24 1.10 0.82 -7.43%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 01/12/08 28/08/08 23/05/08 28/02/08 23/11/07 22/08/07 31/05/07 -
Price 0.29 0.29 0.28 0.31 0.36 0.51 0.34 -
P/RPS 0.61 0.82 0.70 0.76 0.79 1.68 1.04 -29.86%
P/EPS 35.80 42.58 35.44 -442.93 -62.07 -158.87 -11.15 -
EY 2.79 2.35 2.82 -0.23 -1.61 -0.63 -8.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.01 0.77 0.88 0.89 1.25 0.76 0.00%

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