[IRMGRP] QoQ TTM Result on 30-Sep-2013 [#3]

Stock
[IRMGRP] IRM GROUP BHD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -52.88%
YoY- -248.78%
Quarter Report
Latest QR
Upcoming QR
IRMGRP's Result
IRMGRP's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 3,072 2,379 8,859 29,051 53,692 84,226 114,743 -91.10%
PBT -25,303 -29,856 -32,443 -38,179 -22,702 -20,349 -17,372 28.58%
Tax 83 83 83 3,472 0 687 687 -75.65%
NP -25,220 -29,773 -32,360 -34,707 -22,702 -19,662 -16,685 31.80%
-
NP to SH -25,220 -29,773 -32,360 -34,707 -22,702 -19,662 -16,685 31.80%
-
Tax Rate - - - - - - - -
Total Cost 28,292 32,152 41,219 63,758 76,394 103,888 131,428 -64.18%
-
Net Worth 686 -1,640 520 8,489 23,002 28,874 34,176 -92.66%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 686 -1,640 520 8,489 23,002 28,874 34,176 -92.66%
NOSH 129,504 130,180 130,032 130,008 129,955 130,064 129,949 -0.22%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -820.96% -1,251.49% -365.28% -119.47% -42.28% -23.34% -14.54% -
ROE -3,674.37% 0.00% -6,221.52% -408.82% -98.70% -68.10% -48.82% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 2.37 1.83 6.81 22.35 41.32 64.76 88.30 -91.09%
EPS -19.47 -22.87 -24.89 -26.70 -17.47 -15.12 -12.84 32.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0053 -0.0126 0.004 0.0653 0.177 0.222 0.263 -92.64%
Adjusted Per Share Value based on latest NOSH - 130,008
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 2.37 1.83 6.83 22.40 41.40 64.94 88.46 -91.10%
EPS -19.44 -22.95 -24.95 -26.76 -17.50 -15.16 -12.86 31.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0053 -0.0126 0.004 0.0655 0.1773 0.2226 0.2635 -92.65%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.105 0.13 0.075 0.09 0.07 0.115 0.14 -
P/RPS 4.43 7.11 1.10 0.40 0.17 0.18 0.16 820.79%
P/EPS -0.54 -0.57 -0.30 -0.34 -0.40 -0.76 -1.09 -37.47%
EY -185.47 -175.93 -331.81 -296.62 -249.56 -131.45 -91.71 60.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 19.81 0.00 18.75 1.38 0.40 0.52 0.53 1025.34%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 29/08/14 30/05/14 28/02/14 29/11/13 28/08/13 31/05/13 06/03/13 -
Price 0.09 0.115 0.12 0.085 0.075 0.12 0.10 -
P/RPS 3.79 6.29 1.76 0.38 0.18 0.19 0.11 965.72%
P/EPS -0.46 -0.50 -0.48 -0.32 -0.43 -0.79 -0.78 -29.74%
EY -216.38 -198.87 -207.38 -314.07 -232.92 -125.98 -128.40 41.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 16.98 0.00 30.00 1.30 0.42 0.54 0.38 1168.01%

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