[IRMGRP] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[IRMGRP] IRM GROUP BHD
Announcement Date
06-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -96.94%
YoY- -262.72%
Quarter Report
Latest QR
Upcoming QR
IRMGRP's Result
IRMGRP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 10,946 14,756 26,120 114,743 125,202 136,858 148,188 -82.36%
PBT -37,130 -19,786 -16,128 -17,372 -9,388 -9,126 -4,220 325.63%
Tax 4,629 0 0 687 916 1,374 0 -
NP -32,501 -19,786 -16,128 -16,685 -8,472 -7,752 -4,220 289.50%
-
NP to SH -32,501 -19,786 -16,128 -16,685 -8,472 -7,752 -4,220 289.50%
-
Tax Rate - - - - - - - -
Total Cost 43,447 34,542 42,248 131,428 133,674 144,610 152,408 -56.65%
-
Net Worth 8,489 23,009 28,874 34,202 43,269 42,401 45,195 -67.16%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 8,489 23,009 28,874 34,202 43,269 42,401 45,195 -67.16%
NOSH 130,005 129,999 130,064 130,046 129,938 130,067 130,246 -0.12%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -296.91% -134.09% -61.75% -14.54% -6.77% -5.66% -2.85% -
ROE -382.85% -85.99% -55.86% -48.78% -19.58% -18.28% -9.34% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 8.42 11.35 20.08 88.23 96.36 105.22 113.77 -82.34%
EPS -25.00 -15.22 -12.40 -12.83 -6.52 -5.96 -3.24 289.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0653 0.177 0.222 0.263 0.333 0.326 0.347 -67.12%
Adjusted Per Share Value based on latest NOSH - 129,949
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 8.44 11.38 20.14 88.46 96.53 105.51 114.25 -82.36%
EPS -25.06 -15.25 -12.43 -12.86 -6.53 -5.98 -3.25 289.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0655 0.1774 0.2226 0.2637 0.3336 0.3269 0.3484 -67.14%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.09 0.07 0.115 0.14 0.14 0.18 0.20 -
P/RPS 1.07 0.62 0.57 0.16 0.15 0.17 0.18 227.79%
P/EPS -0.36 -0.46 -0.93 -1.09 -2.15 -3.02 -6.17 -84.93%
EY -277.78 -217.43 -107.83 -91.64 -46.57 -33.11 -16.20 563.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 0.40 0.52 0.53 0.42 0.55 0.58 78.13%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/11/13 28/08/13 31/05/13 06/03/13 30/11/12 30/08/12 31/05/12 -
Price 0.085 0.075 0.12 0.10 0.11 0.18 0.16 -
P/RPS 1.01 0.66 0.60 0.11 0.11 0.17 0.14 272.91%
P/EPS -0.34 -0.49 -0.97 -0.78 -1.69 -3.02 -4.94 -83.17%
EY -294.12 -202.93 -103.33 -128.30 -59.27 -33.11 -20.25 494.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 0.42 0.54 0.38 0.33 0.55 0.46 99.76%

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