[IRMGRP] QoQ Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[IRMGRP] IRM GROUP BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 159.51%
YoY- -77.42%
Quarter Report
Latest QR
Upcoming QR
IRMGRP's Result
IRMGRP's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 96,946 46,597 164,991 131,964 83,171 37,552 218,093 -41.84%
PBT -2,772 1,016 642 587 -1,365 -1,280 2,071 -
Tax 0 0 -59 161 108 0 -115 -
NP -2,772 1,016 583 748 -1,257 -1,280 1,956 -
-
NP to SH -2,772 1,016 583 748 -1,257 -1,280 1,956 -
-
Tax Rate - 0.00% 9.19% -27.43% - - 5.55% -
Total Cost 99,718 45,581 164,408 131,216 84,428 38,832 216,137 -40.37%
-
Net Worth 49,323 53,144 52,326 48,620 46,910 47,281 48,679 0.88%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 49,323 53,144 52,326 48,620 46,910 47,281 48,679 0.88%
NOSH 130,140 130,256 130,816 128,965 129,587 130,612 131,212 -0.54%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin -2.86% 2.18% 0.35% 0.57% -1.51% -3.41% 0.90% -
ROE -5.62% 1.91% 1.11% 1.54% -2.68% -2.71% 4.02% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 74.49 35.77 126.12 102.33 64.18 28.75 166.21 -41.52%
EPS -2.13 0.78 0.45 0.58 -0.97 -0.98 1.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.379 0.408 0.40 0.377 0.362 0.362 0.371 1.43%
Adjusted Per Share Value based on latest NOSH - 130,129
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 74.74 35.93 127.20 101.74 64.12 28.95 168.14 -41.84%
EPS -2.14 0.78 0.45 0.58 -0.97 -0.99 1.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3803 0.4097 0.4034 0.3748 0.3617 0.3645 0.3753 0.88%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.23 0.19 0.30 0.29 0.26 0.17 0.28 -
P/RPS 0.31 0.53 0.24 0.28 0.41 0.59 0.17 49.42%
P/EPS -10.80 24.36 67.32 50.00 -26.80 -17.35 18.78 -
EY -9.26 4.11 1.49 2.00 -3.73 -5.76 5.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.47 0.75 0.77 0.72 0.47 0.75 -12.90%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/08/10 31/05/10 25/02/10 25/11/09 27/08/09 28/05/09 11/03/09 -
Price 0.40 0.19 0.28 0.27 0.29 0.19 0.22 -
P/RPS 0.54 0.53 0.22 0.26 0.45 0.66 0.13 159.07%
P/EPS -18.78 24.36 62.83 46.55 -29.90 -19.39 14.76 -
EY -5.33 4.11 1.59 2.15 -3.34 -5.16 6.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 0.47 0.70 0.72 0.80 0.52 0.59 47.94%

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