[IRMGRP] QoQ TTM 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- -17.84%
YoY- -321.75%
Quarter Report
Latest QR
Upcoming QR
IRMGRP's Result
IRMGRP's Financial Summary
View:
Show?
TTM 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 29,051 53,692 84,226 114,743 133,426 148,604 -84.66%
PBT -32,443 -38,179 -22,702 -20,349 -17,372 -11,474 -9,300 129.49%
Tax 83 3,472 0 687 687 1,523 1,523 -85.54%
NP -32,360 -34,707 -22,702 -19,662 -16,685 -9,951 -7,777 158.02%
-
NP to SH -32,360 -34,707 -22,702 -19,662 -16,685 -9,951 -7,777 158.02%
-
Tax Rate - - - - - - - -
Total Cost 41,219 63,758 76,394 103,888 131,428 143,377 156,381 -58.79%
-
Net Worth 520 8,489 23,002 28,874 34,176 43,202 42,379 -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 23,002 28,874 34,176 43,202 42,379 -94.63%
NOSH 130,032 130,008 129,955 130,064 129,949 129,738 129,999 0.01%
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% -119.47% -42.28% -23.34% -14.54% -7.46% -5.23% -
ROE -6,221.52% -408.82% -98.70% -68.10% -48.82% -23.03% -18.35% -
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 22.35 41.32 64.76 88.30 102.84 114.31 -84.66%
EPS -24.89 -26.70 -17.47 -15.12 -12.84 -7.67 -5.98 158.08%
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 22.40 41.40 64.94 88.46 102.87 114.57 -84.66%
EPS -24.95 -26.76 -17.50 -15.16 -12.86 -7.67 -6.00 157.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.004 0.0655 0.1773 0.2226 0.2635 0.3331 0.3267 -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 0.40 0.17 0.18 0.16 0.14 0.16 260.29%
P/EPS -0.30 -0.34 -0.40 -0.76 -1.09 -1.83 -3.01 -78.41%
EY -331.81 -296.62 -249.56 -131.45 -91.71 -54.79 -33.24 361.67%
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 0.38 0.18 0.19 0.11 0.11 0.16 392.45%
P/EPS -0.48 -0.32 -0.43 -0.79 -0.78 -1.43 -3.01 -70.49%
EY -207.38 -314.07 -232.92 -125.98 -128.40 -69.73 -33.24 237.77%
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