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

Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 58.21%
YoY- 43.59%
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 230,876 228,904 203,813 194,473 196,994 196,259 214,544 4.99%
PBT 3,985 3,617 1,638 516 -7,590 -10,468 -10,362 -
Tax -763 -2,198 -1,877 -5,745 -4,932 -3,359 -3,439 -63.25%
NP 3,222 1,419 -239 -5,229 -12,522 -13,827 -13,801 -
-
NP to SH 3,222 1,419 -239 -5,229 -12,512 -13,817 -13,791 -
-
Tax Rate 19.15% 60.77% 114.59% 1,113.37% - - - -
Total Cost 227,654 227,485 204,052 199,702 209,516 210,086 228,345 -0.20%
-
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 1.40% 0.62% -0.12% -2.69% -6.36% -7.05% -6.43% -
ROE 6.51% 0.02% -0.50% -11.36% -23.82% -26.01% -23.63% -
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 178.61 125.63 157.09 149.57 151.13 151.08 165.03 5.39%
EPS 2.49 0.78 -0.18 -4.02 -9.60 -10.64 -10.61 -
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 178.00 176.48 157.13 149.93 151.88 151.31 165.41 4.99%
EPS 2.48 1.09 -0.18 -4.03 -9.65 -10.65 -10.63 -
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 0.16 0.27 0.25 0.21 0.33 0.30 0.22 -19.08%
P/EPS 11.23 43.66 -211.72 -7.71 -5.21 -4.23 -3.49 -
EY 8.90 2.29 -0.47 -12.97 -19.20 -23.64 -28.67 -
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 0.16 0.23 0.18 0.21 0.24 0.34 0.21 -16.53%
P/EPS 11.63 37.24 -152.00 -7.71 -3.75 -4.79 -3.20 -
EY 8.60 2.69 -0.66 -12.97 -26.66 -20.86 -31.20 -
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