[IRMGRP] QoQ 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- 12.16%
YoY- -715.13%
Quarter Report
Latest QR
Upcoming QR
IRMGRP's Result
IRMGRP's Financial Summary
View:
Show?
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 848 6,530 20,841 25,473 31,382 37,047 39,524 -92.29%
PBT -5,861 -4,032 -10,331 -2,478 -3,508 -1,055 -4,433 20.48%
Tax 0 0 0 0 687 0 836 -
NP -5,861 -4,032 -10,331 -2,478 -2,821 -1,055 -3,597 38.51%
-
NP to SH -5,861 -4,032 -10,331 -2,478 -2,821 -1,055 -3,597 38.51%
-
Tax Rate - - - - - - - -
Total Cost 6,709 10,562 31,172 27,951 34,203 38,102 43,121 -71.10%
-
Net Worth 23,002 28,874 34,176 43,202 42,379 45,195 46,475 -37.45%
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 23,002 28,874 34,176 43,202 42,379 45,195 46,475 -37.45%
NOSH 129,955 130,064 129,949 129,738 129,999 130,246 129,819 0.06%
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 -691.16% -61.75% -49.57% -9.73% -8.99% -2.85% -9.10% -
ROE -25.48% -13.96% -30.23% -5.74% -6.66% -2.33% -7.74% -
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 0.65 5.02 16.04 19.63 24.14 28.44 30.45 -92.32%
EPS -4.51 -3.10 -7.95 -1.91 -2.17 -0.81 -2.77 38.43%
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 0.65 5.03 16.07 19.64 24.19 28.56 30.47 -92.32%
EPS -4.52 -3.11 -7.96 -1.91 -2.17 -0.81 -2.77 38.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1773 0.2226 0.2635 0.3331 0.3267 0.3484 0.3583 -37.46%
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 10.73 2.29 0.87 0.71 0.75 0.70 0.82 456.16%
P/EPS -1.55 -3.71 -1.76 -7.33 -8.29 -24.69 -9.02 -69.12%
EY -64.43 -26.96 -56.79 -13.64 -12.06 -4.05 -11.08 223.71%
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 11.49 2.39 0.62 0.56 0.75 0.56 0.66 572.88%
P/EPS -1.66 -3.87 -1.26 -5.76 -8.29 -19.75 -7.22 -62.50%
EY -60.13 -25.83 -79.50 -17.36 -12.06 -5.06 -13.85 166.36%
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