[IRMGRP] QoQ Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[IRMGRP] IRM GROUP BHD
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 3.34%
YoY- -282.18%
Quarter Report
Latest QR
Upcoming QR
IRMGRP's Result
IRMGRP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 8,859 10,946 14,756 26,120 114,743 125,202 136,858 -83.79%
PBT -32,443 -37,130 -19,786 -16,128 -17,372 -9,388 -9,126 132.39%
Tax 83 4,629 0 0 687 916 1,374 -84.52%
NP -32,360 -32,501 -19,786 -16,128 -16,685 -8,472 -7,752 158.58%
-
NP to SH -32,360 -32,501 -19,786 -16,128 -16,685 -8,472 -7,752 158.58%
-
Tax Rate - - - - - - - -
Total Cost 41,219 43,447 34,542 42,248 131,428 133,674 144,610 -56.58%
-
Net Worth 520 8,489 23,009 28,874 34,202 43,269 42,401 -94.63%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 520 8,489 23,009 28,874 34,202 43,269 42,401 -94.63%
NOSH 130,012 130,005 129,999 130,064 130,046 129,938 130,067 -0.02%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -365.28% -296.91% -134.09% -61.75% -14.54% -6.77% -5.66% -
ROE -6,222.50% -382.85% -85.99% -55.86% -48.78% -19.58% -18.28% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 6.81 8.42 11.35 20.08 88.23 96.36 105.22 -83.79%
EPS -24.89 -25.00 -15.22 -12.40 -12.83 -6.52 -5.96 158.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.004 0.0653 0.177 0.222 0.263 0.333 0.326 -94.63%
Adjusted Per Share Value based on latest NOSH - 130,064
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 6.83 8.44 11.38 20.14 88.46 96.53 105.51 -83.79%
EPS -24.95 -25.06 -15.25 -12.43 -12.86 -6.53 -5.98 158.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.004 0.0655 0.1774 0.2226 0.2637 0.3336 0.3269 -94.64%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.075 0.09 0.07 0.115 0.14 0.14 0.18 -
P/RPS 1.10 1.07 0.62 0.57 0.16 0.15 0.17 246.06%
P/EPS -0.30 -0.36 -0.46 -0.93 -1.09 -2.15 -3.02 -78.46%
EY -331.87 -277.78 -217.43 -107.83 -91.64 -46.57 -33.11 362.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 18.75 1.38 0.40 0.52 0.53 0.42 0.55 944.64%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 29/11/13 28/08/13 31/05/13 06/03/13 30/11/12 30/08/12 -
Price 0.12 0.085 0.075 0.12 0.10 0.11 0.18 -
P/RPS 1.76 1.01 0.66 0.60 0.11 0.11 0.17 372.99%
P/EPS -0.48 -0.34 -0.49 -0.97 -0.78 -1.69 -3.02 -70.55%
EY -207.42 -294.12 -202.93 -103.33 -128.30 -59.27 -33.11 238.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 30.00 1.30 0.42 0.54 0.38 0.33 0.55 1327.82%

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