[IRMGRP] YoY TTM Result on 30-Sep-2014 [#3]

Stock
[IRMGRP] IRM GROUP BHD
Announcement Date
28-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -4.94%
YoY- 23.74%
Quarter Report
Latest QR
Upcoming QR
IRMGRP's Result
IRMGRP's Financial Summary
View:
Show?
TTM Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 2,668 29,051 133,426 170,424 172,661 172,378 230,876 -52.43%
PBT -23,077 -38,179 -11,474 -5,453 -5,889 -1,497 3,985 -
Tax -3,389 3,472 1,523 -87 -59 888 -763 28.19%
NP -26,466 -34,707 -9,951 -5,540 -5,948 -609 3,222 -
-
NP to SH -26,466 -34,707 -9,951 -5,540 -5,948 -609 3,222 -
-
Tax Rate - - - - - - 19.15% -
Total Cost 29,134 63,758 143,377 175,964 178,609 172,987 227,654 -29.00%
-
Net Worth -14,793 8,489 43,202 54,191 46,203 49,058 49,506 -
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth -14,793 8,489 43,202 54,191 46,203 49,058 49,506 -
NOSH 129,991 130,008 129,738 132,173 129,784 130,129 129,259 0.09%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin -991.98% -119.47% -7.46% -3.25% -3.44% -0.35% 1.40% -
ROE 0.00% -408.82% -23.03% -10.22% -12.87% -1.24% 6.51% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 2.05 22.35 102.84 128.94 133.04 132.47 178.61 -52.48%
EPS -20.36 -26.70 -7.67 -4.19 -4.58 -0.47 2.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.1138 0.0653 0.333 0.41 0.356 0.377 0.383 -
Adjusted Per Share Value based on latest NOSH - 129,991
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 2.06 22.40 102.87 131.39 133.12 132.90 178.00 -52.42%
EPS -20.40 -26.76 -7.67 -4.27 -4.59 -0.47 2.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.1141 0.0655 0.3331 0.4178 0.3562 0.3782 0.3817 -
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.09 0.09 0.14 0.14 0.50 0.29 0.28 -
P/RPS 4.39 0.40 0.14 0.11 0.38 0.22 0.16 73.62%
P/EPS -0.44 -0.34 -1.83 -3.34 -10.91 -61.97 11.23 -
EY -226.22 -296.62 -54.79 -29.94 -9.17 -1.61 8.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.38 0.42 0.34 1.40 0.77 0.73 -
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 28/11/14 29/11/13 30/11/12 30/11/11 30/11/10 25/11/09 01/12/08 -
Price 0.07 0.085 0.11 0.17 0.26 0.27 0.29 -
P/RPS 3.41 0.38 0.11 0.13 0.20 0.20 0.16 66.47%
P/EPS -0.34 -0.32 -1.43 -4.06 -5.67 -57.69 11.63 -
EY -290.85 -314.07 -69.73 -24.66 -17.63 -1.73 8.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.30 0.33 0.41 0.73 0.72 0.76 -

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