[IRMGRP] QoQ Cumulative 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- -40.96%
YoY- 2401.18%
Quarter Report
Latest QR
Upcoming QR
IRMGRP's Result
IRMGRP's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 131,964 83,171 37,552 218,093 177,679 116,204 51,791 86.44%
PBT 587 -1,365 -1,280 2,071 4,155 2,782 1,051 -32.15%
Tax 161 108 0 -115 -842 -516 -26 -
NP 748 -1,257 -1,280 1,956 3,313 2,266 1,025 -18.92%
-
NP to SH 748 -1,257 -1,280 1,956 3,313 2,266 1,025 -18.92%
-
Tax Rate -27.43% - - 5.55% 20.26% 18.55% 2.47% -
Total Cost 131,216 84,428 38,832 216,137 174,366 113,938 50,766 88.23%
-
Net Worth 48,620 46,910 47,281 48,679 49,759 5,995,689 47,487 1.58%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 48,620 46,910 47,281 48,679 49,759 5,995,689 47,487 1.58%
NOSH 128,965 129,587 130,612 131,212 129,921 159,885 129,746 -0.40%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 0.57% -1.51% -3.41% 0.90% 1.86% 1.95% 1.98% -
ROE 1.54% -2.68% -2.71% 4.02% 6.66% 0.04% 2.16% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 102.33 64.18 28.75 166.21 136.76 72.68 39.92 87.19%
EPS 0.58 -0.97 -0.98 1.50 2.55 1.74 0.79 -18.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.377 0.362 0.362 0.371 0.383 37.50 0.366 1.99%
Adjusted Per Share Value based on latest NOSH - 221,111
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 101.74 64.12 28.95 168.14 136.99 89.59 39.93 86.44%
EPS 0.58 -0.97 -0.99 1.51 2.55 1.75 0.79 -18.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3748 0.3617 0.3645 0.3753 0.3836 46.2253 0.3661 1.57%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
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 0.28 0.41 0.59 0.17 0.20 0.47 0.98 -56.58%
P/EPS 50.00 -26.80 -17.35 18.78 10.98 23.99 49.37 0.84%
EY 2.00 -3.73 -5.76 5.32 9.11 4.17 2.03 -0.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.72 0.47 0.75 0.73 0.01 1.07 -19.67%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
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 0.26 0.45 0.66 0.13 0.21 0.40 0.70 -48.29%
P/EPS 46.55 -29.90 -19.39 14.76 11.37 20.46 35.44 19.91%
EY 2.15 -3.34 -5.16 6.78 8.79 4.89 2.82 -16.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.80 0.52 0.59 0.76 0.01 0.77 -4.37%

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