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

Announcement Date
31-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -19.48%
YoY- -528.24%
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 166,615 170,424 172,899 178,875 183,405 172,661 178,328 -4.41%
PBT -5,437 -5,453 -8,160 -12,242 -10,232 -5,889 -927 224.18%
Tax 836 -87 -87 -87 -87 -59 -6 -
NP -4,601 -5,540 -8,247 -12,329 -10,319 -5,948 -933 188.88%
-
NP to SH -4,601 -5,540 -8,247 -12,329 -10,319 -5,948 -933 188.88%
-
Tax Rate - - - - - - - -
Total Cost 171,216 175,964 181,146 191,204 193,724 178,609 179,261 -3.00%
-
Net Worth 46,475 54,191 52,792 40,937 42,187 46,203 49,335 -3.89%
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 46,475 54,191 52,792 40,937 42,187 46,203 49,335 -3.89%
NOSH 129,819 132,173 127,826 130,789 129,807 129,784 130,171 -0.17%
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% -3.25% -4.77% -6.89% -5.63% -3.44% -0.52% -
ROE -9.90% -10.22% -15.62% -30.12% -24.46% -12.87% -1.89% -
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 128.34 128.94 135.26 136.77 141.29 133.04 136.99 -4.24%
EPS -3.54 -4.19 -6.45 -9.43 -7.95 -4.58 -0.72 188.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.358 0.41 0.413 0.313 0.325 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 128.46 131.39 133.30 137.91 141.40 133.12 137.49 -4.41%
EPS -3.55 -4.27 -6.36 -9.51 -7.96 -4.59 -0.72 188.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3583 0.4178 0.407 0.3156 0.3253 0.3562 0.3804 -3.90%
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 0.11 0.11 0.11 0.13 0.38 0.17 7.67%
P/EPS -7.05 -3.34 -2.25 -1.59 -2.26 -10.91 -32.09 -63.49%
EY -14.18 -29.94 -44.49 -62.84 -44.16 -9.17 -3.12 173.62%
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 0.55 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 0.13 0.12 0.10 0.12 0.20 0.29 -32.65%
P/EPS -5.64 -4.06 -2.48 -1.49 -2.14 -5.67 -55.81 -78.21%
EY -17.72 -24.66 -40.32 -67.33 -46.76 -17.63 -1.79 359.12%
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 0.52 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