[IRMGRP] QoQ Quarter 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- 5.67%
YoY- -224.88%
Quarter Report
Latest QR
Upcoming QR
IRMGRP's Result
IRMGRP's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 32,589 48,793 45,619 37,552 40,414 61,475 64,413 -36.42%
PBT -106 1,951 -84 -1,280 -2,084 1,373 1,731 -
Tax -59 53 108 0 727 -326 -490 -75.52%
NP -165 2,004 24 -1,280 -1,357 1,047 1,241 -
-
NP to SH -165 2,004 24 -1,280 -1,357 1,047 1,241 -
-
Tax Rate - -2.72% - - - 23.74% 28.31% -
Total Cost 32,754 46,789 45,595 38,832 41,771 60,428 63,172 -35.38%
-
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 -0.51% 4.11% 0.05% -3.41% -3.36% 1.70% 1.93% -
ROE -0.33% 4.08% 0.06% -2.71% -1.64% 2.11% 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 24.37 37.50 38.02 28.75 18.28 47.56 35.35 -21.90%
EPS -0.13 1.54 0.02 -0.98 -1.04 0.81 0.95 -
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 25.13 37.62 35.17 28.95 31.16 47.40 49.66 -36.41%
EPS -0.13 1.55 0.02 -0.99 -1.05 0.81 0.96 -
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 1.23 0.77 0.68 0.59 1.53 0.59 0.96 17.91%
P/EPS -243.18 18.83 1,300.00 -17.35 -45.62 34.57 49.92 -
EY -0.41 5.31 0.08 -5.76 -2.19 2.89 2.00 -
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 1.15 0.72 0.76 0.66 1.20 0.61 0.82 25.21%
P/EPS -226.97 17.53 1,450.00 -19.39 -35.85 35.80 42.58 -
EY -0.44 5.70 0.07 -5.16 -2.79 2.79 2.35 -
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