[IRMGRP] QoQ Annualized Quarter Result on 31-Dec-2008 [#4]

Stock

[IRMGRP] IRM GROUP BHD

Announcement Date

11-Mar-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2008

Quarter

31-Dec-2008 [#4]

Profit Trend

QoQ- -55.72%

YoY- 2401.18%

Quarter Report

IRMGRP's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Annualized Quarter Result
Revenue	175,952	166,342	150,208	218,093	236,905	232,408	207,164	-10.30%
YoY %	5.78%	10.74%	-31.13%	-7.94%	1.93%	12.19%	-	-
Horiz. %	84.93%	80.29%	72.51%	105.28%	114.36%	112.19%	100.00%	-
PBT	782	-2,730	-5,120	2,071	5,540	5,564	4,204	-67.38%
YoY %	128.64%	46.68%	-347.22%	-62.62%	-0.43%	32.35%	-	-
Horiz. %	18.60%	-64.94%	-121.79%	49.26%	131.78%	132.35%	100.00%	-
Tax	214	216	0	-115	-1,122	-1,032	-104	-
YoY %	-0.93%	0.00%	0.00%	89.75%	-8.72%	-892.31%	-	-
Horiz. %	-205.77%	-207.69%	0.00%	110.58%	1,078.85%	992.31%	100.00%	-
NP	997	-2,514	-5,120	1,956	4,417	4,532	4,100	-61.00%
YoY %	139.66%	50.90%	-361.76%	-55.72%	-2.54%	10.54%	-	-
Horiz. %	24.32%	-61.32%	-124.88%	47.71%	107.73%	110.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	997	-2,514	-5,120	1,956	4,417	4,532	4,100	-61.00%
YoY %	139.66%	50.90%	-361.76%	-55.72%	-2.54%	10.54%	-	-
Horiz. %	24.32%	-61.32%	-124.88%	47.71%	107.73%	110.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-27.37%	-	-	5.55%	20.25%	18.55%	2.47%	-
YoY %	0.00%	-	-	-72.59%	9.16%	651.01%	-	-
Horiz. %	-1,108.10%	-	-	224.70%	819.84%	751.01%	100.00%	-
Total Cost	174,954	168,856	155,328	216,137	232,488	227,876	203,064	-9.44%
YoY %	3.61%	8.71%	-28.13%	-7.03%	2.02%	12.22%	-	-
Horiz. %	86.16%	83.15%	76.49%	106.44%	114.49%	112.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	48,619	46,910	47,281	48,679	49,759	5,995,689	47,487	1.58%
YoY %	3.64%	-0.78%	-2.87%	-2.17%	-99.17%	12,525.96%	-	-
Horiz. %	102.38%	98.78%	99.57%	102.51%	104.78%	12,625.96%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Equity
Net Worth	48,619	46,910	47,281	48,679	49,759	5,995,689	47,487	1.58%
YoY %	3.64%	-0.78%	-2.87%	-2.17%	-99.17%	12,525.96%	-	-
Horiz. %	102.38%	98.78%	99.57%	102.51%	104.78%	12,625.96%	100.00%	-
NOSH	128,965	129,587	130,612	131,212	129,921	159,885	129,746	-0.40%
YoY %	-0.48%	-0.78%	-0.46%	0.99%	-18.74%	23.23%	-	-
Horiz. %	99.40%	99.88%	100.67%	101.13%	100.13%	123.23%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Ratio Analysis
NP Margin	0.57%	-1.51%	-3.41%	0.90%	1.86%	1.95%	1.98%	-
YoY %	137.75%	55.72%	-478.89%	-51.61%	-4.62%	-1.52%	-	-
Horiz. %	28.79%	-76.26%	-172.22%	45.45%	93.94%	98.48%	100.00%	-
ROE	2.05%	-5.36%	-10.83%	4.02%	8.88%	0.08%	8.63%	-
YoY %	138.25%	50.51%	-369.40%	-54.73%	11,000.00%	-99.07%	-	-
Horiz. %	23.75%	-62.11%	-125.49%	46.58%	102.90%	0.93%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Per Share
RPS	136.43	128.36	115.00	166.21	182.34	145.36	159.67	-9.94%
YoY %	6.29%	11.62%	-30.81%	-8.85%	25.44%	-8.96%	-	-
Horiz. %	85.44%	80.39%	72.02%	104.10%	114.20%	91.04%	100.00%	-
EPS	0.77	-1.94	-3.92	1.50	3.40	3.48	3.16	-60.95%
YoY %	139.69%	50.51%	-361.33%	-55.88%	-2.30%	10.13%	-	-
Horiz. %	24.37%	-61.39%	-124.05%	47.47%	107.59%	110.13%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.377	0.362	0.362	0.371	0.383	37.50	0.366	1.99%
YoY %	4.14%	0.00%	-2.43%	-3.13%	-98.98%	10,145.90%	-	-
Horiz. %	103.01%	98.91%	98.91%	101.37%	104.64%	10,245.90%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Adjusted Per Share Value based on latest NOSH - 221,111
RPS	135.65	128.25	115.81	168.14	182.65	179.18	159.72	-10.30%
YoY %	5.77%	10.74%	-31.12%	-7.94%	1.94%	12.18%	-	-
Horiz. %	84.93%	80.30%	72.51%	105.27%	114.36%	112.18%	100.00%	-
EPS	0.77	-1.94	-3.95	1.51	3.41	3.49	3.16	-60.95%
YoY %	139.69%	50.89%	-361.59%	-55.72%	-2.29%	10.44%	-	-
Horiz. %	24.37%	-61.39%	-125.00%	47.78%	107.91%	110.44%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.3748	0.3617	0.3645	0.3753	0.3836	46.2253	0.3661	1.57%
YoY %	3.62%	-0.77%	-2.88%	-2.16%	-99.17%	12,526.41%	-	-
Horiz. %	102.38%	98.80%	99.56%	102.51%	104.78%	12,626.41%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	-
Price	0.29	0.26	0.17	0.28	0.28	0.34	0.39	-
P/RPS	0.21	0.20	0.15	0.17	0.15	0.23	0.24	-8.50%
YoY %	5.00%	33.33%	-11.76%	13.33%	-34.78%	-4.17%	-	-
Horiz. %	87.50%	83.33%	62.50%	70.83%	62.50%	95.83%	100.00%	-
P/EPS	37.50	-13.40	-4.34	18.78	8.24	11.99	12.34	109.66%
YoY %	379.85%	-208.76%	-123.11%	127.91%	-31.28%	-2.84%	-	-
Horiz. %	303.89%	-108.59%	-35.17%	152.19%	66.77%	97.16%	100.00%	-
EY	2.67	-7.46	-23.06	5.32	12.14	8.34	8.10	-52.24%
YoY %	135.79%	67.65%	-533.46%	-56.18%	45.56%	2.96%	-	-
Horiz. %	32.96%	-92.10%	-284.69%	65.68%	149.88%	102.96%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.77	0.72	0.47	0.75	0.73	0.01	1.07	-19.67%
YoY %	6.94%	53.19%	-37.33%	2.74%	7,200.00%	-99.07%	-	-
Horiz. %	71.96%	67.29%	43.93%	70.09%	68.22%	0.93%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Announcement Date
Date	25/11/09	27/08/09	28/05/09	11/03/09	01/12/08	28/08/08	23/05/08	-
Price	0.27	0.29	0.19	0.22	0.29	0.29	0.28	-
P/RPS	0.20	0.23	0.17	0.13	0.16	0.20	0.18	7.26%
YoY %	-13.04%	35.29%	30.77%	-18.75%	-20.00%	11.11%	-	-
Horiz. %	111.11%	127.78%	94.44%	72.22%	88.89%	111.11%	100.00%	-
P/EPS	34.91	-14.95	-4.85	14.76	8.53	10.23	8.86	149.25%
YoY %	333.51%	-208.25%	-132.86%	73.04%	-16.62%	15.46%	-	-
Horiz. %	394.02%	-168.74%	-54.74%	166.59%	96.28%	115.46%	100.00%	-
EY	2.86	-6.69	-20.63	6.78	11.72	9.77	11.29	-59.93%
YoY %	142.75%	67.57%	-404.28%	-42.15%	19.96%	-13.46%	-	-
Horiz. %	25.33%	-59.26%	-182.73%	60.05%	103.81%	86.54%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.72	0.80	0.52	0.59	0.76	0.01	0.77	-4.37%
YoY %	-10.00%	53.85%	-11.86%	-22.37%	7,500.00%	-98.70%	-	-
Horiz. %	93.51%	103.90%	67.53%	76.62%	98.70%	1.30%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos