[IRMGRP] QoQ Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[IRMGRP] IRM GROUP BHD
Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -83.7%
YoY- -453.71%
Quarter Report
Latest QR
Upcoming QR
IRMGRP's Result
IRMGRP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 26,120 114,743 125,202 136,858 148,188 166,615 169,454 -71.21%
PBT -16,128 -17,372 -9,388 -9,126 -4,220 -5,436 -1,338 424.91%
Tax 0 687 916 1,374 0 836 0 -
NP -16,128 -16,685 -8,472 -7,752 -4,220 -4,600 -1,338 424.91%
-
NP to SH -16,128 -16,685 -8,472 -7,752 -4,220 -4,600 -1,338 424.91%
-
Tax Rate - - - - - - - -
Total Cost 42,248 131,428 133,674 144,610 152,408 171,215 170,793 -60.56%
-
Net Worth 28,874 34,202 43,269 42,401 45,195 46,519 53,459 -33.65%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 28,874 34,202 43,269 42,401 45,195 46,519 53,459 -33.65%
NOSH 130,064 130,046 129,938 130,067 130,246 129,943 130,389 -0.16%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin -61.75% -14.54% -6.77% -5.66% -2.85% -2.76% -0.79% -
ROE -55.86% -48.78% -19.58% -18.28% -9.34% -9.89% -2.50% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 20.08 88.23 96.36 105.22 113.77 128.22 129.96 -71.17%
EPS -12.40 -12.83 -6.52 -5.96 -3.24 -3.54 -1.03 424.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.222 0.263 0.333 0.326 0.347 0.358 0.41 -33.54%
Adjusted Per Share Value based on latest NOSH - 129,999
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 20.14 88.46 96.53 105.51 114.25 128.46 130.65 -71.21%
EPS -12.43 -12.86 -6.53 -5.98 -3.25 -3.55 -1.03 425.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2226 0.2637 0.3336 0.3269 0.3484 0.3587 0.4122 -33.66%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.115 0.14 0.14 0.18 0.20 0.25 0.14 -
P/RPS 0.57 0.16 0.15 0.17 0.18 0.19 0.11 199.14%
P/EPS -0.93 -1.09 -2.15 -3.02 -6.17 -7.06 -13.64 -83.28%
EY -107.83 -91.64 -46.57 -33.11 -16.20 -14.16 -7.33 499.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.53 0.42 0.55 0.58 0.70 0.34 32.71%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 31/05/13 06/03/13 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 -
Price 0.12 0.10 0.11 0.18 0.16 0.20 0.17 -
P/RPS 0.60 0.11 0.11 0.17 0.14 0.16 0.13 176.94%
P/EPS -0.97 -0.78 -1.69 -3.02 -4.94 -5.65 -16.56 -84.89%
EY -103.33 -128.30 -59.27 -33.11 -20.25 -17.70 -6.04 562.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.38 0.33 0.55 0.46 0.56 0.41 20.13%

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