[IRMGRP] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[IRMGRP] IRM GROUP BHD
Announcement Date
30-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -9.29%
YoY- -532.87%
Quarter Report
Latest QR
Upcoming QR
IRMGRP's Result
IRMGRP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 14,756 26,120 114,743 125,202 136,858 148,188 166,615 -80.16%
PBT -19,786 -16,128 -17,372 -9,388 -9,126 -4,220 -5,436 136.80%
Tax 0 0 687 916 1,374 0 836 -
NP -19,786 -16,128 -16,685 -8,472 -7,752 -4,220 -4,600 164.71%
-
NP to SH -19,786 -16,128 -16,685 -8,472 -7,752 -4,220 -4,600 164.71%
-
Tax Rate - - - - - - - -
Total Cost 34,542 42,248 131,428 133,674 144,610 152,408 171,215 -65.63%
-
Net Worth 23,009 28,874 34,202 43,269 42,401 45,195 46,519 -37.48%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 23,009 28,874 34,202 43,269 42,401 45,195 46,519 -37.48%
NOSH 129,999 130,064 130,046 129,938 130,067 130,246 129,943 0.02%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -134.09% -61.75% -14.54% -6.77% -5.66% -2.85% -2.76% -
ROE -85.99% -55.86% -48.78% -19.58% -18.28% -9.34% -9.89% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 11.35 20.08 88.23 96.36 105.22 113.77 128.22 -80.16%
EPS -15.22 -12.40 -12.83 -6.52 -5.96 -3.24 -3.54 164.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.177 0.222 0.263 0.333 0.326 0.347 0.358 -37.50%
Adjusted Per Share Value based on latest NOSH - 129,738
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 11.38 20.14 88.46 96.53 105.51 114.25 128.46 -80.15%
EPS -15.25 -12.43 -12.86 -6.53 -5.98 -3.25 -3.55 164.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1774 0.2226 0.2637 0.3336 0.3269 0.3484 0.3587 -37.48%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.07 0.115 0.14 0.14 0.18 0.20 0.25 -
P/RPS 0.62 0.57 0.16 0.15 0.17 0.18 0.19 120.15%
P/EPS -0.46 -0.93 -1.09 -2.15 -3.02 -6.17 -7.06 -83.83%
EY -217.43 -107.83 -91.64 -46.57 -33.11 -16.20 -14.16 518.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.52 0.53 0.42 0.55 0.58 0.70 -31.16%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/08/13 31/05/13 06/03/13 30/11/12 30/08/12 31/05/12 29/02/12 -
Price 0.075 0.12 0.10 0.11 0.18 0.16 0.20 -
P/RPS 0.66 0.60 0.11 0.11 0.17 0.14 0.16 157.42%
P/EPS -0.49 -0.97 -0.78 -1.69 -3.02 -4.94 -5.65 -80.43%
EY -202.93 -103.33 -128.30 -59.27 -33.11 -20.25 -17.70 409.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.54 0.38 0.33 0.55 0.46 0.56 -17.46%

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