[IRMGRP] YoY 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- -108.23%
YoY- 87.84%
Quarter Report
Latest QR
Upcoming QR
IRMGRP's Result
IRMGRP's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 20,841 39,524 43,333 32,589 40,414 53,197 55,718 -15.10%
PBT -10,331 -4,433 -4,449 -106 -2,084 -170 -8,276 3.76%
Tax 0 836 -87 -59 727 79 892 -
NP -10,331 -3,597 -4,536 -165 -1,357 -91 -7,384 5.75%
-
NP to SH -10,331 -3,597 -4,536 -165 -1,357 -91 -7,374 5.77%
-
Tax Rate - - - - - - - -
Total Cost 31,172 43,121 47,869 32,754 41,771 53,288 63,102 -11.07%
-
Net Worth 34,176 46,475 42,187 50,289 82,695 46,027 61,642 -9.35%
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 34,176 46,475 42,187 50,289 82,695 46,027 61,642 -9.35%
NOSH 129,949 129,819 129,807 133,750 221,111 130,020 130,048 -0.01%
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 -49.57% -9.10% -10.47% -0.51% -3.36% -0.17% -13.25% -
ROE -30.23% -7.74% -10.75% -0.33% -1.64% -0.20% -11.96% -
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 16.04 30.45 33.38 24.37 18.28 40.91 42.84 -15.09%
EPS -7.95 -2.77 -3.49 -0.13 -1.04 -4.85 -5.67 5.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.263 0.358 0.325 0.376 0.374 0.354 0.474 -9.34%
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 16.07 30.47 33.41 25.13 31.16 41.01 42.96 -15.10%
EPS -7.96 -2.77 -3.50 -0.13 -1.05 -0.07 -5.69 5.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2635 0.3583 0.3253 0.3877 0.6376 0.3549 0.4753 -9.35%
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 0.87 0.82 0.54 1.23 1.53 0.76 0.96 -1.62%
P/EPS -1.76 -9.02 -5.15 -243.18 -45.62 -442.93 -7.23 -20.96%
EY -56.79 -11.08 -19.41 -0.41 -2.19 -0.23 -13.83 26.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.70 0.55 0.80 0.75 0.88 0.86 -7.74%
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 0.62 0.66 0.51 1.15 1.20 0.76 0.93 -6.52%
P/EPS -1.26 -7.22 -4.86 -226.97 -35.85 -442.93 -7.05 -24.92%
EY -79.50 -13.85 -20.56 -0.44 -2.79 -0.23 -14.18 33.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.56 0.52 0.74 0.59 0.88 0.84 -12.37%

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