[IRMGRP] YoY TTM Result on 30-Jun-2010 [#2]

Announcement Date
30-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -132.41%
YoY- 40.42%
Quarter Report
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 53,692 148,604 172,899 178,328 185,060 228,904 196,259 -19.41%
PBT -22,702 -9,300 -8,160 -927 -2,075 3,617 -10,468 13.75%
Tax 0 1,523 -87 -6 509 -2,198 -3,359 -
NP -22,702 -7,777 -8,247 -933 -1,566 1,419 -13,827 8.60%
-
NP to SH -22,702 -7,777 -8,247 -933 -1,566 1,419 -13,817 8.61%
-
Tax Rate - - - - - 60.77% - -
Total Cost 76,394 156,381 181,146 179,261 186,626 227,485 210,086 -15.50%
-
Net Worth 23,002 42,379 52,792 49,335 43,439 6,832,894 53,129 -13.01%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 23,002 42,379 52,792 49,335 43,439 6,832,894 53,129 -13.01%
NOSH 129,955 129,999 127,826 130,171 120,000 182,210 129,901 0.00%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin -42.28% -5.23% -4.77% -0.52% -0.85% 0.62% -7.05% -
ROE -98.70% -18.35% -15.62% -1.89% -3.60% 0.02% -26.01% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 41.32 114.31 135.26 136.99 154.22 125.63 151.08 -19.41%
EPS -17.47 -5.98 -6.45 -0.72 -1.31 0.78 -10.64 8.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.177 0.326 0.413 0.379 0.362 37.50 0.409 -13.01%
Adjusted Per Share Value based on latest NOSH - 130,171
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 41.40 114.57 133.30 137.49 142.68 176.48 151.31 -19.41%
EPS -17.50 -6.00 -6.36 -0.72 -1.21 1.09 -10.65 8.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1773 0.3267 0.407 0.3804 0.3349 52.6799 0.4096 -13.01%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.07 0.18 0.145 0.23 0.26 0.34 0.45 -
P/RPS 0.17 0.16 0.11 0.17 0.17 0.27 0.30 -9.02%
P/EPS -0.40 -3.01 -2.25 -32.09 -19.92 43.66 -4.23 -32.47%
EY -249.56 -33.24 -44.49 -3.12 -5.02 2.29 -23.64 48.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.55 0.35 0.61 0.72 0.01 1.10 -15.50%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/08/13 30/08/12 18/08/11 30/08/10 27/08/09 28/08/08 22/08/07 -
Price 0.075 0.18 0.16 0.40 0.29 0.29 0.51 -
P/RPS 0.18 0.16 0.12 0.29 0.19 0.23 0.34 -10.04%
P/EPS -0.43 -3.01 -2.48 -55.81 -22.22 37.24 -4.79 -33.06%
EY -232.92 -33.24 -40.32 -1.79 -4.50 2.69 -20.86 49.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.55 0.39 1.06 0.80 0.01 1.25 -16.60%

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