[IRMGRP] QoQ TTM 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- 61.11%
YoY- -118.9%
Quarter Report
Latest QR
Upcoming QR
IRMGRP's Result
IRMGRP's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 178,328 173,598 164,553 172,378 185,060 203,854 218,093 -12.59%
PBT -927 2,777 481 -1,497 -2,075 -260 2,071 -
Tax -6 102 102 888 509 -89 -115 -86.11%
NP -933 2,879 583 -609 -1,566 -349 1,956 -
-
NP to SH -933 2,879 583 -609 -1,566 -349 1,956 -
-
Tax Rate - -3.67% -21.21% - - - 5.55% -
Total Cost 179,261 170,719 163,970 172,987 186,626 204,203 216,137 -11.75%
-
Net Worth 49,335 53,144 50,289 49,058 43,439 47,281 82,695 -29.19%
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 49,335 53,144 50,289 49,058 43,439 47,281 82,695 -29.19%
NOSH 130,171 130,256 133,750 130,129 120,000 130,612 221,111 -29.82%
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 -0.52% 1.66% 0.35% -0.35% -0.85% -0.17% 0.90% -
ROE -1.89% 5.42% 1.16% -1.24% -3.60% -0.74% 2.37% -
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 136.99 133.27 123.03 132.47 154.22 156.08 98.64 24.55%
EPS -0.72 2.21 0.44 -0.47 -1.31 -0.27 0.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.379 0.408 0.376 0.377 0.362 0.362 0.374 0.89%
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 137.49 133.84 126.87 132.90 142.68 157.17 168.14 -12.58%
EPS -0.72 2.22 0.45 -0.47 -1.21 -0.27 1.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3804 0.4097 0.3877 0.3782 0.3349 0.3645 0.6376 -29.19%
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 0.17 0.14 0.24 0.22 0.17 0.11 0.28 -28.36%
P/EPS -32.09 8.60 68.83 -61.97 -19.92 -63.62 31.65 -
EY -3.12 11.63 1.45 -1.61 -5.02 -1.57 3.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.47 0.80 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 0.29 0.14 0.23 0.20 0.19 0.12 0.22 20.28%
P/EPS -55.81 8.60 64.24 -57.69 -22.22 -71.11 24.87 -
EY -1.79 11.63 1.56 -1.73 -4.50 -1.41 4.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 0.47 0.74 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