[IRMGRP] QoQ Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[IRMGRP] IRM GROUP BHD
Announcement Date
30-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -63.93%
YoY- -532.87%
Quarter Report
Latest QR
Upcoming QR
IRMGRP's Result
IRMGRP's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 7,378 6,530 114,743 93,902 68,429 37,047 166,615 -87.50%
PBT -9,893 -4,032 -17,372 -7,041 -4,563 -1,055 -5,436 49.11%
Tax 0 0 687 687 687 0 836 -
NP -9,893 -4,032 -16,685 -6,354 -3,876 -1,055 -4,600 66.69%
-
NP to SH -9,893 -4,032 -16,685 -6,354 -3,876 -1,055 -4,600 66.69%
-
Tax Rate - - - - - - - -
Total Cost 17,271 10,562 131,428 100,256 72,305 38,102 171,215 -78.36%
-
Net Worth 23,009 28,874 34,202 43,269 42,401 45,195 46,519 -37.48%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 23,009 28,874 34,202 43,269 42,401 45,195 46,519 -37.48%
NOSH 129,999 130,064 130,046 129,938 130,067 130,246 129,943 0.02%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -134.09% -61.75% -14.54% -6.77% -5.66% -2.85% -2.76% -
ROE -42.99% -13.96% -48.78% -14.68% -9.14% -2.33% -9.89% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 5.68 5.02 88.23 72.27 52.61 28.44 128.22 -87.50%
EPS -7.61 -3.10 -12.83 -4.89 -2.98 -0.81 -3.54 66.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.177 0.222 0.263 0.333 0.326 0.347 0.358 -37.50%
Adjusted Per Share Value based on latest NOSH - 129,738
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 5.69 5.03 88.46 72.40 52.76 28.56 128.46 -87.50%
EPS -7.63 -3.11 -12.86 -4.90 -2.99 -0.81 -3.55 66.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1774 0.2226 0.2637 0.3336 0.3269 0.3484 0.3587 -37.48%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.07 0.115 0.14 0.14 0.18 0.20 0.25 -
P/RPS 1.23 2.29 0.16 0.19 0.34 0.70 0.19 247.74%
P/EPS -0.92 -3.71 -1.09 -2.86 -6.04 -24.69 -7.06 -74.32%
EY -108.71 -26.96 -91.64 -34.93 -16.56 -4.05 -14.16 289.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.52 0.53 0.42 0.55 0.58 0.70 -31.16%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/08/13 31/05/13 06/03/13 30/11/12 30/08/12 31/05/12 29/02/12 -
Price 0.075 0.12 0.10 0.11 0.18 0.16 0.20 -
P/RPS 1.32 2.39 0.11 0.15 0.34 0.56 0.16 308.81%
P/EPS -0.99 -3.87 -0.78 -2.25 -6.04 -19.75 -5.65 -68.72%
EY -101.47 -25.83 -128.30 -44.45 -16.56 -5.06 -17.70 220.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.54 0.38 0.33 0.55 0.46 0.56 -17.46%

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