[IRMGRP] QoQ Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[IRMGRP] IRM GROUP BHD
Announcement Date
18-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 64.79%
YoY- 74.75%
Quarter Report
Latest QR
Upcoming QR
IRMGRP's Result
IRMGRP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 148,188 166,615 169,454 172,880 168,268 183,405 186,762 -14.28%
PBT -4,220 -5,436 -1,338 -1,400 -3,976 -10,232 -7,710 -33.06%
Tax 0 836 0 0 0 -87 0 -
NP -4,220 -4,600 -1,338 -1,400 -3,976 -10,319 -7,710 -33.06%
-
NP to SH -4,220 -4,600 -1,338 -1,400 -3,976 -10,319 -7,710 -33.06%
-
Tax Rate - - - - - - - -
Total Cost 152,408 171,215 170,793 174,280 172,244 193,724 194,473 -14.98%
-
Net Worth 45,195 46,519 53,459 53,537 40,937 41,751 46,263 -1.54%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 45,195 46,519 53,459 53,537 40,937 41,751 46,263 -1.54%
NOSH 130,246 129,943 130,389 129,629 130,789 130,066 129,955 0.14%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin -2.85% -2.76% -0.79% -0.81% -2.36% -5.63% -4.13% -
ROE -9.34% -9.89% -2.50% -2.62% -9.71% -24.72% -16.67% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 113.77 128.22 129.96 133.36 128.66 141.01 143.71 -14.41%
EPS -3.24 -3.54 -1.03 -1.08 -3.04 -7.94 -5.93 -33.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.347 0.358 0.41 0.413 0.313 0.321 0.356 -1.69%
Adjusted Per Share Value based on latest NOSH - 127,826
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 114.25 128.46 130.65 133.29 129.73 141.40 143.99 -14.28%
EPS -3.25 -3.55 -1.03 -1.08 -3.07 -7.96 -5.94 -33.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3484 0.3587 0.4122 0.4128 0.3156 0.3219 0.3567 -1.55%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.20 0.25 0.14 0.145 0.15 0.18 0.50 -
P/RPS 0.18 0.19 0.11 0.11 0.12 0.13 0.35 -35.78%
P/EPS -6.17 -7.06 -13.64 -13.43 -4.93 -2.27 -8.43 -18.76%
EY -16.20 -14.16 -7.33 -7.45 -20.27 -44.08 -11.87 23.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.70 0.34 0.35 0.48 0.56 1.40 -44.39%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 31/05/12 29/02/12 30/11/11 18/08/11 31/05/11 28/02/11 30/11/10 -
Price 0.16 0.20 0.17 0.16 0.14 0.17 0.26 -
P/RPS 0.14 0.16 0.13 0.12 0.11 0.12 0.18 -15.41%
P/EPS -4.94 -5.65 -16.56 -14.81 -4.61 -2.14 -4.38 8.34%
EY -20.25 -17.70 -6.04 -6.75 -21.71 -46.67 -22.82 -7.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.56 0.41 0.39 0.45 0.53 0.73 -26.47%

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