[IRMGRP] QoQ Quarter Result on 31-Dec-2011 [#4]

Stock
[IRMGRP] IRM GROUP BHD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -1083.22%
YoY- 20.7%
Quarter Report
Latest QR
Upcoming QR
IRMGRP's Result
IRMGRP's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 25,473 31,382 37,047 39,524 40,651 44,373 42,067 -28.35%
PBT -2,478 -3,508 -1,055 -4,433 -304 294 -994 83.54%
Tax 0 687 0 836 0 0 0 -
NP -2,478 -2,821 -1,055 -3,597 -304 294 -994 83.54%
-
NP to SH -2,478 -2,821 -1,055 -3,597 -304 294 -994 83.54%
-
Tax Rate - - - - - 0.00% - -
Total Cost 27,951 34,203 38,102 43,121 40,955 44,079 43,061 -24.97%
-
Net Worth 43,202 42,379 45,195 46,475 54,191 52,792 40,937 3.64%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 43,202 42,379 45,195 46,475 54,191 52,792 40,937 3.64%
NOSH 129,738 129,999 130,246 129,819 132,173 127,826 130,789 -0.53%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin -9.73% -8.99% -2.85% -9.10% -0.75% 0.66% -2.36% -
ROE -5.74% -6.66% -2.33% -7.74% -0.56% 0.56% -2.43% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 19.63 24.14 28.44 30.45 30.76 34.71 32.16 -27.97%
EPS -1.91 -2.17 -0.81 -2.77 -0.23 0.23 -0.76 84.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.333 0.326 0.347 0.358 0.41 0.413 0.313 4.20%
Adjusted Per Share Value based on latest NOSH - 129,819
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 19.64 24.19 28.56 30.47 31.34 34.21 32.43 -28.35%
EPS -1.91 -2.17 -0.81 -2.77 -0.23 0.23 -0.77 82.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3331 0.3267 0.3484 0.3583 0.4178 0.407 0.3156 3.65%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.14 0.18 0.20 0.25 0.14 0.145 0.15 -
P/RPS 0.71 0.75 0.70 0.82 0.46 0.42 0.47 31.55%
P/EPS -7.33 -8.29 -24.69 -9.02 -60.87 63.04 -19.74 -48.24%
EY -13.64 -12.06 -4.05 -11.08 -1.64 1.59 -5.07 93.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.55 0.58 0.70 0.34 0.35 0.48 -8.49%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 18/08/11 31/05/11 -
Price 0.11 0.18 0.16 0.20 0.17 0.16 0.14 -
P/RPS 0.56 0.75 0.56 0.66 0.55 0.46 0.44 17.39%
P/EPS -5.76 -8.29 -19.75 -7.22 -73.91 69.57 -18.42 -53.83%
EY -17.36 -12.06 -5.06 -13.85 -1.35 1.44 -5.43 116.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.55 0.46 0.56 0.41 0.39 0.45 -18.63%

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