[IRMGRP] QoQ TTM 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- 95.43%
YoY- 98.27%
Quarter Report
Latest QR
Upcoming QR
IRMGRP's Result
IRMGRP's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 218,093 230,876 228,904 203,813 194,473 196,994 196,259 7.25%
PBT 2,071 3,985 3,617 1,638 516 -7,590 -10,468 -
Tax -115 -763 -2,198 -1,877 -5,745 -4,932 -3,359 -89.34%
NP 1,956 3,222 1,419 -239 -5,229 -12,522 -13,827 -
-
NP to SH 1,956 3,222 1,419 -239 -5,229 -12,512 -13,817 -
-
Tax Rate 5.55% 19.15% 60.77% 114.59% 1,113.37% - - -
Total Cost 216,137 227,654 227,485 204,052 199,702 209,516 210,086 1.90%
-
Net Worth 82,695 49,506 6,832,894 47,487 46,027 52,528 53,129 34.12%
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 82,695 49,506 6,832,894 47,487 46,027 52,528 53,129 34.12%
NOSH 221,111 129,259 182,210 129,746 130,020 130,344 129,901 42.33%
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% 1.40% 0.62% -0.12% -2.69% -6.36% -7.05% -
ROE 2.37% 6.51% 0.02% -0.50% -11.36% -23.82% -26.01% -
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 98.64 178.61 125.63 157.09 149.57 151.13 151.08 -24.64%
EPS 0.88 2.49 0.78 -0.18 -4.02 -9.60 -10.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.374 0.383 37.50 0.366 0.354 0.403 0.409 -5.76%
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 168.14 178.00 176.48 157.13 149.93 151.88 151.31 7.24%
EPS 1.51 2.48 1.09 -0.18 -4.03 -9.65 -10.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6376 0.3817 52.6799 0.3661 0.3549 0.405 0.4096 34.13%
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 0.28 0.16 0.27 0.25 0.21 0.33 0.30 -4.47%
P/EPS 31.65 11.23 43.66 -211.72 -7.71 -5.21 -4.23 -
EY 3.16 8.90 2.29 -0.47 -12.97 -19.20 -23.64 -
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 0.88 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 0.22 0.16 0.23 0.18 0.21 0.24 0.34 -25.09%
P/EPS 24.87 11.63 37.24 -152.00 -7.71 -3.75 -4.79 -
EY 4.02 8.60 2.69 -0.66 -12.97 -26.66 -20.86 -
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 0.88 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