[IRMGRP] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[IRMGRP] IRM GROUP BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -165.44%
YoY- -224.88%
Quarter Report
Latest QR
Upcoming QR
IRMGRP's Result
IRMGRP's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 164,991 131,964 83,171 37,552 218,093 177,679 116,204 26.24%
PBT 642 587 -1,365 -1,280 2,071 4,155 2,782 -62.27%
Tax -59 161 108 0 -115 -842 -516 -76.34%
NP 583 748 -1,257 -1,280 1,956 3,313 2,266 -59.44%
-
NP to SH 583 748 -1,257 -1,280 1,956 3,313 2,266 -59.44%
-
Tax Rate 9.19% -27.43% - - 5.55% 20.26% 18.55% -
Total Cost 164,408 131,216 84,428 38,832 216,137 174,366 113,938 27.60%
-
Net Worth 52,326 48,620 46,910 47,281 48,679 49,759 5,995,689 -95.72%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 52,326 48,620 46,910 47,281 48,679 49,759 5,995,689 -95.72%
NOSH 130,816 128,965 129,587 130,612 131,212 129,921 159,885 -12.48%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 0.35% 0.57% -1.51% -3.41% 0.90% 1.86% 1.95% -
ROE 1.11% 1.54% -2.68% -2.71% 4.02% 6.66% 0.04% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 126.12 102.33 64.18 28.75 166.21 136.76 72.68 44.25%
EPS 0.45 0.58 -0.97 -0.98 1.50 2.55 1.74 -59.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.40 0.377 0.362 0.362 0.371 0.383 37.50 -95.11%
Adjusted Per Share Value based on latest NOSH - 130,612
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 127.20 101.74 64.12 28.95 168.14 136.99 89.59 26.24%
EPS 0.45 0.58 -0.97 -0.99 1.51 2.55 1.75 -59.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4034 0.3748 0.3617 0.3645 0.3753 0.3836 46.2253 -95.72%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.30 0.29 0.26 0.17 0.28 0.28 0.34 -
P/RPS 0.24 0.28 0.41 0.59 0.17 0.20 0.47 -36.03%
P/EPS 67.32 50.00 -26.80 -17.35 18.78 10.98 23.99 98.57%
EY 1.49 2.00 -3.73 -5.76 5.32 9.11 4.17 -49.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.77 0.72 0.47 0.75 0.73 0.01 1664.51%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 25/11/09 27/08/09 28/05/09 11/03/09 01/12/08 28/08/08 -
Price 0.28 0.27 0.29 0.19 0.22 0.29 0.29 -
P/RPS 0.22 0.26 0.45 0.66 0.13 0.21 0.40 -32.79%
P/EPS 62.83 46.55 -29.90 -19.39 14.76 11.37 20.46 110.84%
EY 1.59 2.15 -3.34 -5.16 6.78 8.79 4.89 -52.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.72 0.80 0.52 0.59 0.76 0.01 1585.40%

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