[IRMGRP] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[IRMGRP] IRM GROUP BHD
Announcement Date
30-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 95.53%
YoY- 64.16%
Quarter Report
Latest QR
Upcoming QR
IRMGRP's Result
IRMGRP's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 2,032 2,019 1,591 50 8,859 8,210 7,378 -57.56%
PBT -19,333 -18,482 -2,753 -1,445 -32,443 -27,848 -9,893 56.11%
Tax 0 0 0 0 83 3,472 0 -
NP -19,333 -18,482 -2,753 -1,445 -32,360 -24,376 -9,893 56.11%
-
NP to SH -19,333 -18,482 -2,753 -1,445 -32,360 -24,376 -9,893 56.11%
-
Tax Rate - - - - - - - -
Total Cost 21,365 20,501 4,344 1,495 41,219 32,586 17,271 15.19%
-
Net Worth -15,640 -14,790 688 -1,640 520 8,489 23,009 -
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth -15,640 -14,790 688 -1,640 520 8,489 23,009 -
NOSH 130,013 129,971 129,858 130,180 130,012 130,005 129,999 0.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin -951.43% -915.40% -173.04% -2,890.00% -365.28% -296.91% -134.09% -
ROE 0.00% 0.00% -400.00% 0.00% -6,222.50% -287.14% -42.99% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 1.56 1.55 1.23 0.04 6.81 6.32 5.68 -57.64%
EPS -14.87 -14.22 -2.12 -1.11 -24.89 -18.75 -7.61 56.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.1203 -0.1138 0.0053 -0.0126 0.004 0.0653 0.177 -
Adjusted Per Share Value based on latest NOSH - 130,180
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 1.57 1.56 1.23 0.04 6.83 6.33 5.69 -57.51%
EPS -14.91 -14.25 -2.12 -1.11 -24.95 -18.79 -7.63 56.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.1206 -0.114 0.0053 -0.0126 0.004 0.0655 0.1774 -
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.045 0.09 0.105 0.13 0.075 0.09 0.07 -
P/RPS 2.88 5.79 8.57 338.47 1.10 1.43 1.23 76.05%
P/EPS -0.30 -0.63 -4.95 -11.71 -0.30 -0.48 -0.92 -52.52%
EY -330.44 -158.00 -20.19 -8.54 -331.87 -208.33 -108.71 109.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 19.81 0.00 18.75 1.38 0.40 -
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 28/11/14 29/08/14 30/05/14 28/02/14 29/11/13 28/08/13 -
Price 0.015 0.07 0.09 0.115 0.12 0.085 0.075 -
P/RPS 0.96 4.51 7.35 299.41 1.76 1.35 1.32 -19.08%
P/EPS -0.10 -0.49 -4.25 -10.36 -0.48 -0.45 -0.99 -78.22%
EY -991.33 -203.14 -23.56 -9.65 -207.42 -220.59 -101.47 355.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 16.98 0.00 30.00 1.30 0.42 -

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