[IRMGRP] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[IRMGRP] IRM GROUP BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 159.51%
YoY- -77.42%
Quarter Report
Latest QR
Upcoming QR
IRMGRP's Result
IRMGRP's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 93,902 127,091 140,072 131,964 177,679 141,277 165,727 -9.02%
PBT -7,041 -1,004 -5,783 587 4,155 687 -1,080 36.64%
Tax 687 0 0 161 -842 -10,686 -815 -
NP -6,354 -1,004 -5,783 748 3,313 -9,999 -1,895 22.31%
-
NP to SH -6,354 -1,004 -5,783 748 3,313 -9,999 -1,895 22.31%
-
Tax Rate - - - -27.43% 20.26% 1,555.46% - -
Total Cost 100,256 128,095 145,855 131,216 174,366 151,276 167,622 -8.20%
-
Net Worth 43,269 53,459 46,264 48,620 49,759 52,400 69,569 -7.60%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 43,269 53,459 46,264 48,620 49,759 52,400 69,569 -7.60%
NOSH 129,938 130,389 129,955 128,965 129,921 130,026 129,794 0.01%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -6.77% -0.79% -4.13% 0.57% 1.86% -7.08% -1.14% -
ROE -14.68% -1.88% -12.50% 1.54% 6.66% -19.08% -2.72% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 72.27 97.47 107.78 102.33 136.76 108.65 127.68 -9.04%
EPS -4.89 -0.77 -4.45 0.58 2.55 -7.69 -1.46 22.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.333 0.41 0.356 0.377 0.383 0.403 0.536 -7.61%
Adjusted Per Share Value based on latest NOSH - 130,129
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 72.40 97.98 107.99 101.74 136.99 108.92 127.77 -9.02%
EPS -4.90 -0.77 -4.46 0.58 2.55 -7.71 -1.46 22.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3336 0.4122 0.3567 0.3748 0.3836 0.404 0.5364 -7.60%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.14 0.14 0.50 0.29 0.28 0.50 0.46 -
P/RPS 0.19 0.14 0.46 0.28 0.20 0.46 0.36 -10.09%
P/EPS -2.86 -18.18 -11.24 50.00 10.98 -6.50 -31.51 -32.93%
EY -34.93 -5.50 -8.90 2.00 9.11 -15.38 -3.17 49.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.34 1.40 0.77 0.73 1.24 0.86 -11.24%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 30/11/12 30/11/11 30/11/10 25/11/09 01/12/08 23/11/07 30/11/06 -
Price 0.11 0.17 0.26 0.27 0.29 0.36 0.68 -
P/RPS 0.15 0.17 0.24 0.26 0.21 0.33 0.53 -18.95%
P/EPS -2.25 -22.08 -5.84 46.55 11.37 -4.68 -46.58 -39.62%
EY -44.45 -4.53 -17.12 2.15 8.79 -21.36 -2.15 65.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.41 0.73 0.72 0.76 0.89 1.27 -20.10%

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