[IRMGRP] YoY TTM Result on 31-Dec-2013 [#4]

Stock
[IRMGRP] IRM GROUP BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 6.76%
YoY- -93.95%
Quarter Report
Latest QR
Upcoming QR
IRMGRP's Result
IRMGRP's Financial Summary
View:
Show?
TTM Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 2,032 8,859 114,743 166,615 183,405 164,553 218,093 -54.11%
PBT -19,333 -32,443 -17,372 -5,437 -10,232 481 2,071 -
Tax 0 83 687 836 -87 102 -115 -
NP -19,333 -32,360 -16,685 -4,601 -10,319 583 1,956 -
-
NP to SH -19,333 -32,360 -16,685 -4,601 -10,319 583 1,956 -
-
Tax Rate - - - - - -21.21% 5.55% -
Total Cost 21,365 41,219 131,428 171,216 193,724 163,970 216,137 -31.99%
-
Net Worth -15,750 520 34,176 46,475 42,187 50,289 82,695 -
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth -15,750 520 34,176 46,475 42,187 50,289 82,695 -
NOSH 130,923 130,032 129,949 129,819 129,807 133,750 221,111 -8.36%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin -951.43% -365.28% -14.54% -2.76% -5.63% 0.35% 0.90% -
ROE 0.00% -6,221.52% -48.82% -9.90% -24.46% 1.16% 2.37% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 1.55 6.81 88.30 128.34 141.29 123.03 98.64 -49.93%
EPS -14.77 -24.89 -12.84 -3.54 -7.95 0.44 0.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.1203 0.004 0.263 0.358 0.325 0.376 0.374 -
Adjusted Per Share Value based on latest NOSH - 130,032
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 1.57 6.83 88.46 128.46 141.40 126.87 168.14 -54.09%
EPS -14.91 -24.95 -12.86 -3.55 -7.96 0.45 1.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.1214 0.004 0.2635 0.3583 0.3253 0.3877 0.6376 -
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 0.045 0.075 0.14 0.25 0.18 0.30 0.28 -
P/RPS 2.90 1.10 0.16 0.19 0.13 0.24 0.28 47.61%
P/EPS -0.30 -0.30 -1.09 -7.05 -2.26 68.83 31.65 -
EY -328.15 -331.81 -91.71 -14.18 -44.16 1.45 3.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 18.75 0.53 0.70 0.55 0.80 0.75 -
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 27/02/15 28/02/14 06/03/13 29/02/12 28/02/11 25/02/10 11/03/09 -
Price 0.015 0.12 0.10 0.20 0.17 0.28 0.22 -
P/RPS 0.97 1.76 0.11 0.16 0.12 0.23 0.22 28.03%
P/EPS -0.10 -0.48 -0.78 -5.64 -2.14 64.24 24.87 -
EY -984.45 -207.38 -128.40 -17.72 -46.76 1.56 4.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 30.00 0.38 0.56 0.52 0.74 0.59 -

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