[IRMGRP] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[IRMGRP] IRM GROUP BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 195.73%
YoY- -70.19%
Quarter Report
Latest QR
Upcoming QR
IRMGRP's Result
IRMGRP's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 172,661 178,328 173,598 164,553 172,378 185,060 203,854 -10.47%
PBT -5,889 -927 2,777 481 -1,497 -2,075 -260 699.01%
Tax -59 -6 102 102 888 509 -89 -23.95%
NP -5,948 -933 2,879 583 -609 -1,566 -349 561.12%
-
NP to SH -5,948 -933 2,879 583 -609 -1,566 -349 561.12%
-
Tax Rate - - -3.67% -21.21% - - - -
Total Cost 178,609 179,261 170,719 163,970 172,987 186,626 204,203 -8.53%
-
Net Worth 46,203 49,335 53,144 50,289 49,058 43,439 47,281 -1.52%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 46,203 49,335 53,144 50,289 49,058 43,439 47,281 -1.52%
NOSH 129,784 130,171 130,256 133,750 130,129 120,000 130,612 -0.42%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -3.44% -0.52% 1.66% 0.35% -0.35% -0.85% -0.17% -
ROE -12.87% -1.89% 5.42% 1.16% -1.24% -3.60% -0.74% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 133.04 136.99 133.27 123.03 132.47 154.22 156.08 -10.09%
EPS -4.58 -0.72 2.21 0.44 -0.47 -1.31 -0.27 559.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.356 0.379 0.408 0.376 0.377 0.362 0.362 -1.10%
Adjusted Per Share Value based on latest NOSH - 133,750
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 133.12 137.49 133.84 126.87 132.90 142.68 157.17 -10.47%
EPS -4.59 -0.72 2.22 0.45 -0.47 -1.21 -0.27 560.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3562 0.3804 0.4097 0.3877 0.3782 0.3349 0.3645 -1.52%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.50 0.23 0.19 0.30 0.29 0.26 0.17 -
P/RPS 0.38 0.17 0.14 0.24 0.22 0.17 0.11 128.34%
P/EPS -10.91 -32.09 8.60 68.83 -61.97 -19.92 -63.62 -69.10%
EY -9.17 -3.12 11.63 1.45 -1.61 -5.02 -1.57 223.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 0.61 0.47 0.80 0.77 0.72 0.47 106.88%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/11/10 30/08/10 31/05/10 25/02/10 25/11/09 27/08/09 28/05/09 -
Price 0.26 0.40 0.19 0.28 0.27 0.29 0.19 -
P/RPS 0.20 0.29 0.14 0.23 0.20 0.19 0.12 40.52%
P/EPS -5.67 -55.81 8.60 64.24 -57.69 -22.22 -71.11 -81.44%
EY -17.63 -1.79 11.63 1.56 -1.73 -4.50 -1.41 437.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 1.06 0.47 0.74 0.72 0.80 0.52 25.34%

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