[IRMGRP] YoY Annualized Quarter 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- 597.08%
YoY- 179.38%
Quarter Report
Latest QR
Upcoming QR
IRMGRP's Result
IRMGRP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 26,120 148,188 168,268 186,388 150,208 207,164 169,804 -26.78%
PBT -16,128 -4,220 -3,976 4,064 -5,120 4,204 -284 95.93%
Tax 0 0 0 0 0 -104 -15,576 -
NP -16,128 -4,220 -3,976 4,064 -5,120 4,100 -15,860 0.27%
-
NP to SH -16,128 -4,220 -3,976 4,064 -5,120 4,100 -15,860 0.27%
-
Tax Rate - - - 0.00% - 2.47% - -
Total Cost 42,248 152,408 172,244 182,324 155,328 203,064 185,664 -21.84%
-
Net Worth 28,874 45,195 40,937 53,144 47,281 47,487 58,370 -11.05%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 28,874 45,195 40,937 53,144 47,281 47,487 58,370 -11.05%
NOSH 130,064 130,246 130,789 130,256 130,612 129,746 130,000 0.00%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin -61.75% -2.85% -2.36% 2.18% -3.41% 1.98% -9.34% -
ROE -55.86% -9.34% -9.71% 7.65% -10.83% 8.63% -27.17% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 20.08 113.77 128.66 143.09 115.00 159.67 130.62 -26.78%
EPS -12.40 -3.24 -3.04 3.12 -3.92 3.16 -12.20 0.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.222 0.347 0.313 0.408 0.362 0.366 0.449 -11.06%
Adjusted Per Share Value based on latest NOSH - 130,256
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 20.14 114.25 129.73 143.70 115.81 159.72 130.91 -26.77%
EPS -12.43 -3.25 -3.07 3.13 -3.95 3.16 -12.23 0.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2226 0.3484 0.3156 0.4097 0.3645 0.3661 0.45 -11.05%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.115 0.20 0.15 0.19 0.17 0.39 0.37 -
P/RPS 0.57 0.18 0.12 0.13 0.15 0.24 0.28 12.56%
P/EPS -0.93 -6.17 -4.93 6.09 -4.34 12.34 -3.03 -17.85%
EY -107.83 -16.20 -20.27 16.42 -23.06 8.10 -32.97 21.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.58 0.48 0.47 0.47 1.07 0.82 -7.30%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 31/05/13 31/05/12 31/05/11 31/05/10 28/05/09 23/05/08 31/05/07 -
Price 0.12 0.16 0.14 0.19 0.19 0.28 0.34 -
P/RPS 0.60 0.14 0.11 0.13 0.17 0.18 0.26 14.94%
P/EPS -0.97 -4.94 -4.61 6.09 -4.85 8.86 -2.79 -16.13%
EY -103.33 -20.25 -21.71 16.42 -20.63 11.29 -35.88 19.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.46 0.45 0.47 0.52 0.77 0.76 -5.53%

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