[IRMGRP] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[IRMGRP] IRM GROUP BHD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -146.4%
YoY- -283.63%
Quarter Report
Latest QR
Upcoming QR
IRMGRP's Result
IRMGRP's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 1,591 50 8,859 8,210 7,378 6,530 114,743 -94.27%
PBT -2,753 -1,445 -32,443 -27,848 -9,893 -4,032 -17,372 -70.81%
Tax 0 0 83 3,472 0 0 687 -
NP -2,753 -1,445 -32,360 -24,376 -9,893 -4,032 -16,685 -70.01%
-
NP to SH -2,753 -1,445 -32,360 -24,376 -9,893 -4,032 -16,685 -70.01%
-
Tax Rate - - - - - - - -
Total Cost 4,344 1,495 41,219 32,586 17,271 10,562 131,428 -89.76%
-
Net Worth 688 -1,640 520 8,489 23,009 28,874 34,202 -92.65%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 688 -1,640 520 8,489 23,009 28,874 34,202 -92.65%
NOSH 129,858 130,180 130,012 130,005 129,999 130,064 130,046 -0.09%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -173.04% -2,890.00% -365.28% -296.91% -134.09% -61.75% -14.54% -
ROE -400.00% 0.00% -6,222.50% -287.14% -42.99% -13.96% -48.78% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 1.23 0.04 6.81 6.32 5.68 5.02 88.23 -94.25%
EPS -2.12 -1.11 -24.89 -18.75 -7.61 -3.10 -12.83 -69.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0053 -0.0126 0.004 0.0653 0.177 0.222 0.263 -92.64%
Adjusted Per Share Value based on latest NOSH - 130,008
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 1.23 0.04 6.83 6.33 5.69 5.03 88.46 -94.26%
EPS -2.12 -1.11 -24.95 -18.79 -7.63 -3.11 -12.86 -70.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0053 -0.0126 0.004 0.0655 0.1774 0.2226 0.2637 -92.66%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.105 0.13 0.075 0.09 0.07 0.115 0.14 -
P/RPS 8.57 338.47 1.10 1.43 1.23 2.29 0.16 1331.33%
P/EPS -4.95 -11.71 -0.30 -0.48 -0.92 -3.71 -1.09 174.99%
EY -20.19 -8.54 -331.87 -208.33 -108.71 -26.96 -91.64 -63.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 19.81 0.00 18.75 1.38 0.40 0.52 0.53 1025.34%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 29/08/14 30/05/14 28/02/14 29/11/13 28/08/13 31/05/13 06/03/13 -
Price 0.09 0.115 0.12 0.085 0.075 0.12 0.10 -
P/RPS 7.35 299.41 1.76 1.35 1.32 2.39 0.11 1559.35%
P/EPS -4.25 -10.36 -0.48 -0.45 -0.99 -3.87 -0.78 210.60%
EY -23.56 -9.65 -207.42 -220.59 -101.47 -25.83 -128.30 -67.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 16.98 0.00 30.00 1.30 0.42 0.54 0.38 1168.01%

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