[IRMGRP] QoQ TTM 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- -39.29%
YoY- 137.41%
Quarter Report
Latest QR
Upcoming QR
IRMGRP's Result
IRMGRP's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 172,378 185,060 203,854 218,093 230,876 228,904 203,813 -10.55%
PBT -1,497 -2,075 -260 2,071 3,985 3,617 1,638 -
Tax 888 509 -89 -115 -763 -2,198 -1,877 -
NP -609 -1,566 -349 1,956 3,222 1,419 -239 86.45%
-
NP to SH -609 -1,566 -349 1,956 3,222 1,419 -239 86.45%
-
Tax Rate - - - 5.55% 19.15% 60.77% 114.59% -
Total Cost 172,987 186,626 204,203 216,137 227,654 227,485 204,052 -10.41%
-
Net Worth 49,058 43,439 47,281 82,695 49,506 6,832,894 47,487 2.19%
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 49,058 43,439 47,281 82,695 49,506 6,832,894 47,487 2.19%
NOSH 130,129 120,000 130,612 221,111 129,259 182,210 129,746 0.19%
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 -0.35% -0.85% -0.17% 0.90% 1.40% 0.62% -0.12% -
ROE -1.24% -3.60% -0.74% 2.37% 6.51% 0.02% -0.50% -
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 132.47 154.22 156.08 98.64 178.61 125.63 157.09 -10.73%
EPS -0.47 -1.31 -0.27 0.88 2.49 0.78 -0.18 89.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.377 0.362 0.362 0.374 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 132.90 142.68 157.17 168.14 178.00 176.48 157.13 -10.55%
EPS -0.47 -1.21 -0.27 1.51 2.48 1.09 -0.18 89.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3782 0.3349 0.3645 0.6376 0.3817 52.6799 0.3661 2.18%
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 0.22 0.17 0.11 0.28 0.16 0.27 0.25 -8.16%
P/EPS -61.97 -19.92 -63.62 31.65 11.23 43.66 -211.72 -55.88%
EY -1.61 -5.02 -1.57 3.16 8.90 2.29 -0.47 127.07%
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 0.20 0.19 0.12 0.22 0.16 0.23 0.18 7.26%
P/EPS -57.69 -22.22 -71.11 24.87 11.63 37.24 -152.00 -47.54%
EY -1.73 -4.50 -1.41 4.02 8.60 2.69 -0.66 89.99%
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