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

Announcement Date
31-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 70.67%
YoY- -6.14%
Quarter Report
View:
Show?
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 20,841 25,473 31,382 37,047 39,524 40,651 44,373 -39.43%
PBT -10,331 -2,478 -3,508 -1,055 -4,433 -304 294 -
Tax 0 0 687 0 836 0 0 -
NP -10,331 -2,478 -2,821 -1,055 -3,597 -304 294 -
-
NP to SH -10,331 -2,478 -2,821 -1,055 -3,597 -304 294 -
-
Tax Rate - - - - - - 0.00% -
Total Cost 31,172 27,951 34,203 38,102 43,121 40,955 44,079 -20.54%
-
Net Worth 34,176 43,202 42,379 45,195 46,475 54,191 52,792 -25.06%
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 34,176 43,202 42,379 45,195 46,475 54,191 52,792 -25.06%
NOSH 129,949 129,738 129,999 130,246 129,819 132,173 127,826 1.09%
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 -49.57% -9.73% -8.99% -2.85% -9.10% -0.75% 0.66% -
ROE -30.23% -5.74% -6.66% -2.33% -7.74% -0.56% 0.56% -
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 16.04 19.63 24.14 28.44 30.45 30.76 34.71 -40.08%
EPS -7.95 -1.91 -2.17 -0.81 -2.77 -0.23 0.23 -
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 16.07 19.64 24.19 28.56 30.47 31.34 34.21 -39.43%
EPS -7.96 -1.91 -2.17 -0.81 -2.77 -0.23 0.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2635 0.3331 0.3267 0.3484 0.3583 0.4178 0.407 -25.06%
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 0.87 0.71 0.75 0.70 0.82 0.46 0.42 62.13%
P/EPS -1.76 -7.33 -8.29 -24.69 -9.02 -60.87 63.04 -
EY -56.79 -13.64 -12.06 -4.05 -11.08 -1.64 1.59 -
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 0.62 0.56 0.75 0.56 0.66 0.55 0.46 21.90%
P/EPS -1.26 -5.76 -8.29 -19.75 -7.22 -73.91 69.57 -
EY -79.50 -17.36 -12.06 -5.06 -13.85 -1.35 1.44 -
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