[IRMGRP] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[IRMGRP] IRM GROUP BHD
Announcement Date
31-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 90.37%
YoY- -197.83%
Quarter Report
Latest QR
Upcoming QR
IRMGRP's Result
IRMGRP's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 166,615 127,091 86,440 42,067 183,405 140,072 96,946 43.33%
PBT -5,436 -1,004 -700 -994 -10,232 -5,783 -2,772 56.47%
Tax 836 0 0 0 -87 0 0 -
NP -4,600 -1,004 -700 -994 -10,319 -5,783 -2,772 40.03%
-
NP to SH -4,600 -1,004 -700 -994 -10,319 -5,783 -2,772 40.03%
-
Tax Rate - - - - - - - -
Total Cost 171,215 128,095 87,140 43,061 193,724 145,855 99,718 43.24%
-
Net Worth 46,519 53,459 53,537 40,937 41,751 46,264 49,323 -3.81%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 46,519 53,459 53,537 40,937 41,751 46,264 49,323 -3.81%
NOSH 129,943 130,389 129,629 130,789 130,066 129,955 130,140 -0.10%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin -2.76% -0.79% -0.81% -2.36% -5.63% -4.13% -2.86% -
ROE -9.89% -1.88% -1.31% -2.43% -24.72% -12.50% -5.62% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 128.22 97.47 66.68 32.16 141.01 107.78 74.49 43.48%
EPS -3.54 -0.77 -0.54 -0.76 -7.94 -4.45 -2.13 40.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.358 0.41 0.413 0.313 0.321 0.356 0.379 -3.71%
Adjusted Per Share Value based on latest NOSH - 130,789
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 128.46 97.98 66.64 32.43 141.40 107.99 74.74 43.34%
EPS -3.55 -0.77 -0.54 -0.77 -7.96 -4.46 -2.14 40.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3587 0.4122 0.4128 0.3156 0.3219 0.3567 0.3803 -3.81%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.25 0.14 0.145 0.15 0.18 0.50 0.23 -
P/RPS 0.19 0.14 0.22 0.47 0.13 0.46 0.31 -27.78%
P/EPS -7.06 -18.18 -26.85 -19.74 -2.27 -11.24 -10.80 -24.61%
EY -14.16 -5.50 -3.72 -5.07 -44.08 -8.90 -9.26 32.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.34 0.35 0.48 0.56 1.40 0.61 9.58%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 30/11/11 18/08/11 31/05/11 28/02/11 30/11/10 30/08/10 -
Price 0.20 0.17 0.16 0.14 0.17 0.26 0.40 -
P/RPS 0.16 0.17 0.24 0.44 0.12 0.24 0.54 -55.45%
P/EPS -5.65 -22.08 -29.63 -18.42 -2.14 -5.84 -18.78 -55.00%
EY -17.70 -4.53 -3.38 -5.43 -46.67 -17.12 -5.33 122.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.41 0.39 0.45 0.53 0.73 1.06 -34.57%

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