[IRMGRP] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[IRMGRP] IRM GROUP BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -41.54%
YoY- -70.19%
Quarter Report
Latest QR
Upcoming QR
IRMGRP's Result
IRMGRP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 186,762 193,892 186,388 164,991 175,952 166,342 150,208 15.61%
PBT -7,710 -5,544 4,064 642 782 -2,730 -5,120 31.34%
Tax 0 0 0 -59 214 216 0 -
NP -7,710 -5,544 4,064 583 997 -2,514 -5,120 31.34%
-
NP to SH -7,710 -5,544 4,064 583 997 -2,514 -5,120 31.34%
-
Tax Rate - - 0.00% 9.19% -27.37% - - -
Total Cost 194,473 199,436 182,324 164,408 174,954 168,856 155,328 16.14%
-
Net Worth 46,263 49,323 53,144 52,326 48,619 46,910 47,281 -1.43%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 46,263 49,323 53,144 52,326 48,619 46,910 47,281 -1.43%
NOSH 129,955 130,140 130,256 130,816 128,965 129,587 130,612 -0.33%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -4.13% -2.86% 2.18% 0.35% 0.57% -1.51% -3.41% -
ROE -16.67% -11.24% 7.65% 1.11% 2.05% -5.36% -10.83% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 143.71 148.99 143.09 126.12 136.43 128.36 115.00 16.00%
EPS -5.93 -4.26 3.12 0.45 0.77 -1.94 -3.92 31.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.356 0.379 0.408 0.40 0.377 0.362 0.362 -1.10%
Adjusted Per Share Value based on latest NOSH - 133,750
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 143.99 149.49 143.70 127.20 135.65 128.25 115.81 15.61%
EPS -5.94 -4.27 3.13 0.45 0.77 -1.94 -3.95 31.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3567 0.3803 0.4097 0.4034 0.3748 0.3617 0.3645 -1.43%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.50 0.23 0.19 0.30 0.29 0.26 0.17 -
P/RPS 0.35 0.15 0.13 0.24 0.21 0.20 0.15 75.83%
P/EPS -8.43 -5.40 6.09 67.32 37.50 -13.40 -4.34 55.61%
EY -11.87 -18.52 16.42 1.49 2.67 -7.46 -23.06 -35.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 0.61 0.47 0.75 0.77 0.72 0.47 106.88%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/11/10 30/08/10 31/05/10 25/02/10 25/11/09 27/08/09 28/05/09 -
Price 0.26 0.40 0.19 0.28 0.27 0.29 0.19 -
P/RPS 0.18 0.27 0.13 0.22 0.20 0.23 0.17 3.88%
P/EPS -4.38 -9.39 6.09 62.83 34.91 -14.95 -4.85 -6.56%
EY -22.82 -10.65 16.42 1.59 2.86 -6.69 -20.63 6.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 1.06 0.47 0.70 0.72 0.80 0.52 25.34%

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