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

Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 75.83%
YoY- -282.18%
View:
Show?
Cumulative 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 8,210 7,378 6,530 114,743 93,902 68,429 -74.31%
PBT -32,443 -27,848 -9,893 -4,032 -17,372 -7,041 -4,563 268.43%
Tax 83 3,472 0 0 687 687 687 -75.46%
NP -32,360 -24,376 -9,893 -4,032 -16,685 -6,354 -3,876 309.95%
-
NP to SH -32,360 -24,376 -9,893 -4,032 -16,685 -6,354 -3,876 309.95%
-
Tax Rate - - - - - - - -
Total Cost 41,219 32,586 17,271 10,562 131,428 100,256 72,305 -31.17%
-
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% -287.14% -42.99% -13.96% -48.78% -14.68% -9.14% -
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 6.32 5.68 5.02 88.23 72.27 52.61 -74.31%
EPS -24.89 -18.75 -7.61 -3.10 -12.83 -4.89 -2.98 310.07%
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 6.33 5.69 5.03 88.46 72.40 52.76 -74.31%
EPS -24.95 -18.79 -7.63 -3.11 -12.86 -4.90 -2.99 309.81%
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 1.43 1.23 2.29 0.16 0.19 0.34 118.27%
P/EPS -0.30 -0.48 -0.92 -3.71 -1.09 -2.86 -6.04 -86.41%
EY -331.87 -208.33 -108.71 -26.96 -91.64 -34.93 -16.56 633.78%
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 1.35 1.32 2.39 0.11 0.15 0.34 198.34%
P/EPS -0.48 -0.45 -0.99 -3.87 -0.78 -2.25 -6.04 -81.43%
EY -207.42 -220.59 -101.47 -25.83 -128.30 -44.45 -16.56 436.85%
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