[IRMGRP] QoQ Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[IRMGRP] IRM GROUP BHD
Announcement Date
31-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 8.26%
YoY- -6.14%
Quarter Report
Latest QR
Upcoming QR
IRMGRP's Result
IRMGRP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 114,743 125,202 136,858 148,188 166,615 169,454 172,880 -23.81%
PBT -17,372 -9,388 -9,126 -4,220 -5,436 -1,338 -1,400 431.90%
Tax 687 916 1,374 0 836 0 0 -
NP -16,685 -8,472 -7,752 -4,220 -4,600 -1,338 -1,400 417.85%
-
NP to SH -16,685 -8,472 -7,752 -4,220 -4,600 -1,338 -1,400 417.85%
-
Tax Rate - - - - - - - -
Total Cost 131,428 133,674 144,610 152,408 171,215 170,793 174,280 -17.07%
-
Net Worth 34,202 43,269 42,401 45,195 46,519 53,459 53,537 -25.72%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 34,202 43,269 42,401 45,195 46,519 53,459 53,537 -25.72%
NOSH 130,046 129,938 130,067 130,246 129,943 130,389 129,629 0.21%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -14.54% -6.77% -5.66% -2.85% -2.76% -0.79% -0.81% -
ROE -48.78% -19.58% -18.28% -9.34% -9.89% -2.50% -2.62% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 88.23 96.36 105.22 113.77 128.22 129.96 133.36 -23.97%
EPS -12.83 -6.52 -5.96 -3.24 -3.54 -1.03 -1.08 416.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.263 0.333 0.326 0.347 0.358 0.41 0.413 -25.88%
Adjusted Per Share Value based on latest NOSH - 130,246
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 88.46 96.53 105.51 114.25 128.46 130.65 133.29 -23.82%
EPS -12.86 -6.53 -5.98 -3.25 -3.55 -1.03 -1.08 417.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2637 0.3336 0.3269 0.3484 0.3587 0.4122 0.4128 -25.72%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.14 0.14 0.18 0.20 0.25 0.14 0.145 -
P/RPS 0.16 0.15 0.17 0.18 0.19 0.11 0.11 28.23%
P/EPS -1.09 -2.15 -3.02 -6.17 -7.06 -13.64 -13.43 -81.11%
EY -91.64 -46.57 -33.11 -16.20 -14.16 -7.33 -7.45 428.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.42 0.55 0.58 0.70 0.34 0.35 31.70%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 06/03/13 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 18/08/11 -
Price 0.10 0.11 0.18 0.16 0.20 0.17 0.16 -
P/RPS 0.11 0.11 0.17 0.14 0.16 0.13 0.12 -5.61%
P/EPS -0.78 -1.69 -3.02 -4.94 -5.65 -16.56 -14.81 -85.82%
EY -128.30 -59.27 -33.11 -20.25 -17.70 -6.04 -6.75 605.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.33 0.55 0.46 0.56 0.41 0.39 -1.70%

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