[IRMGRP] YoY Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[IRMGRP] IRM GROUP BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -22.06%
YoY- -70.19%
Quarter Report
Latest QR
Upcoming QR
IRMGRP's Result
IRMGRP's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 114,743 166,615 183,405 164,991 218,093 194,474 221,915 -10.40%
PBT -17,372 -5,436 -10,232 642 2,071 518 -9,356 10.85%
Tax 687 836 -87 -59 -115 -603 77 43.96%
NP -16,685 -4,600 -10,319 583 1,956 -85 -9,279 10.26%
-
NP to SH -16,685 -4,600 -10,319 583 1,956 -85 -9,269 10.28%
-
Tax Rate - - - 9.19% 5.55% 116.41% - -
Total Cost 131,428 171,215 193,724 164,408 216,137 194,559 231,194 -8.97%
-
Net Worth 34,202 46,519 41,751 52,326 48,679 46,548 62,399 -9.52%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 34,202 46,519 41,751 52,326 48,679 46,548 62,399 -9.52%
NOSH 130,046 129,943 130,066 130,816 131,212 130,023 129,999 0.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -14.54% -2.76% -5.63% 0.35% 0.90% -0.04% -4.18% -
ROE -48.78% -9.89% -24.72% 1.11% 4.02% -0.18% -14.85% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 88.23 128.22 141.01 126.12 166.21 149.57 170.70 -10.40%
EPS -12.83 -3.54 -7.94 0.45 1.50 -12.54 -7.13 10.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.263 0.358 0.321 0.40 0.371 0.358 0.48 -9.53%
Adjusted Per Share Value based on latest NOSH - 133,750
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 88.46 128.46 141.40 127.20 168.14 149.93 171.09 -10.40%
EPS -12.86 -3.55 -7.96 0.45 1.51 -0.07 -7.15 10.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2637 0.3587 0.3219 0.4034 0.3753 0.3589 0.4811 -9.52%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.14 0.25 0.18 0.30 0.28 0.31 0.41 -
P/RPS 0.16 0.19 0.13 0.24 0.17 0.21 0.24 -6.52%
P/EPS -1.09 -7.06 -2.27 67.32 18.78 -474.20 -5.75 -24.18%
EY -91.64 -14.16 -44.08 1.49 5.32 -0.21 -17.39 31.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.70 0.56 0.75 0.75 0.87 0.85 -7.56%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 06/03/13 29/02/12 28/02/11 25/02/10 11/03/09 28/02/08 28/02/07 -
Price 0.10 0.20 0.17 0.28 0.22 0.31 0.40 -
P/RPS 0.11 0.16 0.12 0.22 0.13 0.21 0.23 -11.55%
P/EPS -0.78 -5.65 -2.14 62.83 14.76 -474.20 -5.61 -28.00%
EY -128.30 -17.70 -46.67 1.59 6.78 -0.21 -17.83 38.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.56 0.53 0.70 0.59 0.87 0.83 -12.19%

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