[IRMGRP] QoQ TTM Result on 31-Mar-2010 [#1]

Stock
[IRMGRP] IRM GROUP BHD
Announcement Date
31-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 393.83%
YoY- 924.93%
Quarter Report
Latest QR
Upcoming QR
IRMGRP's Result
IRMGRP's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 183,405 172,661 178,328 173,598 164,553 172,378 185,060 -0.59%
PBT -10,232 -5,889 -927 2,777 481 -1,497 -2,075 188.86%
Tax -87 -59 -6 102 102 888 509 -
NP -10,319 -5,948 -933 2,879 583 -609 -1,566 250.27%
-
NP to SH -10,319 -5,948 -933 2,879 583 -609 -1,566 250.27%
-
Tax Rate - - - -3.67% -21.21% - - -
Total Cost 193,724 178,609 179,261 170,719 163,970 172,987 186,626 2.51%
-
Net Worth 42,187 46,203 49,335 53,144 50,289 49,058 43,439 -1.92%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 42,187 46,203 49,335 53,144 50,289 49,058 43,439 -1.92%
NOSH 129,807 129,784 130,171 130,256 133,750 130,129 120,000 5.36%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin -5.63% -3.44% -0.52% 1.66% 0.35% -0.35% -0.85% -
ROE -24.46% -12.87% -1.89% 5.42% 1.16% -1.24% -3.60% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 141.29 133.04 136.99 133.27 123.03 132.47 154.22 -5.65%
EPS -7.95 -4.58 -0.72 2.21 0.44 -0.47 -1.31 231.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.325 0.356 0.379 0.408 0.376 0.377 0.362 -6.91%
Adjusted Per Share Value based on latest NOSH - 130,256
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 141.40 133.12 137.49 133.84 126.87 132.90 142.68 -0.59%
EPS -7.96 -4.59 -0.72 2.22 0.45 -0.47 -1.21 249.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3253 0.3562 0.3804 0.4097 0.3877 0.3782 0.3349 -1.91%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.18 0.50 0.23 0.19 0.30 0.29 0.26 -
P/RPS 0.13 0.38 0.17 0.14 0.24 0.22 0.17 -16.33%
P/EPS -2.26 -10.91 -32.09 8.60 68.83 -61.97 -19.92 -76.47%
EY -44.16 -9.17 -3.12 11.63 1.45 -1.61 -5.02 324.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 1.40 0.61 0.47 0.80 0.77 0.72 -16.39%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 25/11/09 27/08/09 -
Price 0.17 0.26 0.40 0.19 0.28 0.27 0.29 -
P/RPS 0.12 0.20 0.29 0.14 0.23 0.20 0.19 -26.32%
P/EPS -2.14 -5.67 -55.81 8.60 64.24 -57.69 -22.22 -78.89%
EY -46.76 -17.63 -1.79 11.63 1.56 -1.73 -4.50 374.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.73 1.06 0.47 0.74 0.72 0.80 -24.90%

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