[IRMGRP] YoY TTM Result on 31-Mar-2009 [#1]

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
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 161,595 178,875 173,598 203,854 203,813 214,544 210,131 -4.27%
PBT -5,498 -12,242 2,777 -260 1,638 -10,362 3,847 -
Tax 836 -87 102 -89 -1,877 -3,439 -832 -
NP -4,662 -12,329 2,879 -349 -239 -13,801 3,015 -
-
NP to SH -4,662 -12,329 2,879 -349 -239 -13,791 3,015 -
-
Tax Rate - - -3.67% - 114.59% - 21.63% -
Total Cost 166,257 191,204 170,719 204,203 204,052 228,345 207,116 -3.59%
-
Net Worth 45,195 40,937 53,144 47,281 47,487 58,370 72,150 -7.49%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 45,195 40,937 53,144 47,281 47,487 58,370 72,150 -7.49%
NOSH 130,246 130,789 130,256 130,612 129,746 130,000 129,534 0.09%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin -2.88% -6.89% 1.66% -0.17% -0.12% -6.43% 1.43% -
ROE -10.32% -30.12% 5.42% -0.74% -0.50% -23.63% 4.18% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 124.07 136.77 133.27 156.08 157.09 165.03 162.22 -4.36%
EPS -3.58 -9.43 2.21 -0.27 -0.18 -10.61 2.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.347 0.313 0.408 0.362 0.366 0.449 0.557 -7.57%
Adjusted Per Share Value based on latest NOSH - 130,612
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 124.59 137.91 133.84 157.17 157.13 165.41 162.01 -4.27%
EPS -3.59 -9.51 2.22 -0.27 -0.18 -10.63 2.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3484 0.3156 0.4097 0.3645 0.3661 0.45 0.5563 -7.49%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.20 0.15 0.19 0.17 0.39 0.37 0.44 -
P/RPS 0.16 0.11 0.14 0.11 0.25 0.22 0.27 -8.34%
P/EPS -5.59 -1.59 8.60 -63.62 -211.72 -3.49 18.90 -
EY -17.90 -62.84 11.63 -1.57 -0.47 -28.67 5.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.48 0.47 0.47 1.07 0.82 0.79 -5.01%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 31/05/12 31/05/11 31/05/10 28/05/09 23/05/08 31/05/07 31/05/06 -
Price 0.16 0.14 0.19 0.19 0.28 0.34 0.45 -
P/RPS 0.13 0.10 0.14 0.12 0.18 0.21 0.28 -11.99%
P/EPS -4.47 -1.49 8.60 -71.11 -152.00 -3.20 19.33 -
EY -22.37 -67.33 11.63 -1.41 -0.66 -31.20 5.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.45 0.47 0.52 0.77 0.76 0.81 -8.99%

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