[IRMGRP] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[IRMGRP] IRM GROUP BHD
Announcement Date
31-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 597.08%
YoY- 179.38%
Quarter Report
Latest QR
Upcoming QR
IRMGRP's Result
IRMGRP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 183,405 186,762 193,892 186,388 164,991 175,952 166,342 6.70%
PBT -10,232 -7,710 -5,544 4,064 642 782 -2,730 140.70%
Tax -87 0 0 0 -59 214 216 -
NP -10,319 -7,710 -5,544 4,064 583 997 -2,514 155.70%
-
NP to SH -10,319 -7,710 -5,544 4,064 583 997 -2,514 155.70%
-
Tax Rate - - - 0.00% 9.19% -27.37% - -
Total Cost 193,724 194,473 199,436 182,324 164,408 174,954 168,856 9.56%
-
Net Worth 41,751 46,263 49,323 53,144 52,326 48,619 46,910 -7.45%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 41,751 46,263 49,323 53,144 52,326 48,619 46,910 -7.45%
NOSH 130,066 129,955 130,140 130,256 130,816 128,965 129,587 0.24%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin -5.63% -4.13% -2.86% 2.18% 0.35% 0.57% -1.51% -
ROE -24.72% -16.67% -11.24% 7.65% 1.11% 2.05% -5.36% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 141.01 143.71 148.99 143.09 126.12 136.43 128.36 6.44%
EPS -7.94 -5.93 -4.26 3.12 0.45 0.77 -1.94 155.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.321 0.356 0.379 0.408 0.40 0.377 0.362 -7.68%
Adjusted Per Share Value based on latest NOSH - 130,256
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 141.40 143.99 149.49 143.70 127.20 135.65 128.25 6.70%
EPS -7.96 -5.94 -4.27 3.13 0.45 0.77 -1.94 155.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3219 0.3567 0.3803 0.4097 0.4034 0.3748 0.3617 -7.45%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.18 0.50 0.23 0.19 0.30 0.29 0.26 -
P/RPS 0.13 0.35 0.15 0.13 0.24 0.21 0.20 -24.90%
P/EPS -2.27 -8.43 -5.40 6.09 67.32 37.50 -13.40 -69.28%
EY -44.08 -11.87 -18.52 16.42 1.49 2.67 -7.46 225.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 1.40 0.61 0.47 0.75 0.77 0.72 -15.38%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 25/11/09 27/08/09 -
Price 0.17 0.26 0.40 0.19 0.28 0.27 0.29 -
P/RPS 0.12 0.18 0.27 0.13 0.22 0.20 0.23 -35.11%
P/EPS -2.14 -4.38 -9.39 6.09 62.83 34.91 -14.95 -72.53%
EY -46.67 -22.82 -10.65 16.42 1.59 2.86 -6.69 263.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.73 1.06 0.47 0.70 0.72 0.80 -23.94%

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