[IRMGRP] QoQ Cumulative 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- -358.17%
YoY- 55.42%
Quarter Report
Latest QR
Upcoming QR
IRMGRP's Result
IRMGRP's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 93,902 68,429 37,047 166,615 127,091 86,440 42,067 70.55%
PBT -7,041 -4,563 -1,055 -5,436 -1,004 -700 -994 267.52%
Tax 687 687 0 836 0 0 0 -
NP -6,354 -3,876 -1,055 -4,600 -1,004 -700 -994 243.27%
-
NP to SH -6,354 -3,876 -1,055 -4,600 -1,004 -700 -994 243.27%
-
Tax Rate - - - - - - - -
Total Cost 100,256 72,305 38,102 171,215 128,095 87,140 43,061 75.39%
-
Net Worth 43,269 42,401 45,195 46,519 53,459 53,537 40,937 3.75%
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 43,269 42,401 45,195 46,519 53,459 53,537 40,937 3.75%
NOSH 129,938 130,067 130,246 129,943 130,389 129,629 130,789 -0.43%
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 -6.77% -5.66% -2.85% -2.76% -0.79% -0.81% -2.36% -
ROE -14.68% -9.14% -2.33% -9.89% -1.88% -1.31% -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 72.27 52.61 28.44 128.22 97.47 66.68 32.16 71.31%
EPS -4.89 -2.98 -0.81 -3.54 -0.77 -0.54 -0.76 244.76%
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 72.40 52.76 28.56 128.46 97.98 66.64 32.43 70.56%
EPS -4.90 -2.99 -0.81 -3.55 -0.77 -0.54 -0.77 242.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3336 0.3269 0.3484 0.3587 0.4122 0.4128 0.3156 3.75%
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 0.19 0.34 0.70 0.19 0.14 0.22 0.47 -45.23%
P/EPS -2.86 -6.04 -24.69 -7.06 -18.18 -26.85 -19.74 -72.31%
EY -34.93 -16.56 -4.05 -14.16 -5.50 -3.72 -5.07 260.80%
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 0.15 0.34 0.56 0.16 0.17 0.24 0.44 -51.10%
P/EPS -2.25 -6.04 -19.75 -5.65 -22.08 -29.63 -18.42 -75.28%
EY -44.45 -16.56 -5.06 -17.70 -4.53 -3.38 -5.43 304.62%
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