[IRMGRP] QoQ TTM 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- -117.84%
YoY- -46.03%
Quarter Report
Latest QR
Upcoming QR
IRMGRP's Result
IRMGRP's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 164,553 172,378 185,060 203,854 218,093 230,876 228,904 -19.70%
PBT 481 -1,497 -2,075 -260 2,071 3,985 3,617 -73.85%
Tax 102 888 509 -89 -115 -763 -2,198 -
NP 583 -609 -1,566 -349 1,956 3,222 1,419 -44.64%
-
NP to SH 583 -609 -1,566 -349 1,956 3,222 1,419 -44.64%
-
Tax Rate -21.21% - - - 5.55% 19.15% 60.77% -
Total Cost 163,970 172,987 186,626 204,203 216,137 227,654 227,485 -19.56%
-
Net Worth 50,289 49,058 43,439 47,281 82,695 49,506 6,832,894 -96.18%
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 50,289 49,058 43,439 47,281 82,695 49,506 6,832,894 -96.18%
NOSH 133,750 130,129 120,000 130,612 221,111 129,259 182,210 -18.58%
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% -0.35% -0.85% -0.17% 0.90% 1.40% 0.62% -
ROE 1.16% -1.24% -3.60% -0.74% 2.37% 6.51% 0.02% -
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 123.03 132.47 154.22 156.08 98.64 178.61 125.63 -1.38%
EPS 0.44 -0.47 -1.31 -0.27 0.88 2.49 0.78 -31.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.376 0.377 0.362 0.362 0.374 0.383 37.50 -95.31%
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 126.87 132.90 142.68 157.17 168.14 178.00 176.48 -19.70%
EPS 0.45 -0.47 -1.21 -0.27 1.51 2.48 1.09 -44.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3877 0.3782 0.3349 0.3645 0.6376 0.3817 52.6799 -96.18%
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 0.22 0.17 0.11 0.28 0.16 0.27 -7.53%
P/EPS 68.83 -61.97 -19.92 -63.62 31.65 11.23 43.66 35.34%
EY 1.45 -1.61 -5.02 -1.57 3.16 8.90 2.29 -26.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.77 0.72 0.47 0.75 0.73 0.01 1741.87%
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 0.23 0.20 0.19 0.12 0.22 0.16 0.23 0.00%
P/EPS 64.24 -57.69 -22.22 -71.11 24.87 11.63 37.24 43.69%
EY 1.56 -1.73 -4.50 -1.41 4.02 8.60 2.69 -30.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.72 0.80 0.52 0.59 0.76 0.01 1648.83%

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