[IRMGRP] QoQ Quarter 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- 44.87%
YoY- 22.72%
Quarter Report
Latest QR
Upcoming QR
IRMGRP's Result
IRMGRP's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 428 1,541 50 649 832 848 6,530 -83.71%
PBT -15,729 -1,308 -1,445 -4,595 -17,955 -5,861 -4,032 147.60%
Tax 0 0 0 -3,389 3,472 0 0 -
NP -15,729 -1,308 -1,445 -7,984 -14,483 -5,861 -4,032 147.60%
-
NP to SH -15,729 -1,308 -1,445 -7,984 -14,483 -5,861 -4,032 147.60%
-
Tax Rate - - - - - - - -
Total Cost 16,157 2,849 1,495 8,633 15,315 6,709 10,562 32.72%
-
Net Worth -14,793 686 -1,640 520 8,489 23,002 28,874 -
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth -14,793 686 -1,640 520 8,489 23,002 28,874 -
NOSH 129,991 129,504 130,180 130,032 130,008 129,955 130,064 -0.03%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -3,675.00% -84.88% -2,890.00% -1,230.20% -1,740.75% -691.16% -61.75% -
ROE 0.00% -190.57% 0.00% -1,535.00% -170.60% -25.48% -13.96% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 0.33 1.19 0.04 0.50 0.64 0.65 5.02 -83.68%
EPS -12.10 -1.01 -1.11 -6.14 -11.14 -4.51 -3.10 147.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.1138 0.0053 -0.0126 0.004 0.0653 0.177 0.222 -
Adjusted Per Share Value based on latest NOSH - 130,032
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 0.33 1.19 0.04 0.50 0.64 0.65 5.03 -83.70%
EPS -12.13 -1.01 -1.11 -6.16 -11.17 -4.52 -3.11 147.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.1141 0.0053 -0.0126 0.004 0.0655 0.1773 0.2226 -
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.09 0.105 0.13 0.075 0.09 0.07 0.115 -
P/RPS 27.33 8.82 338.47 15.03 14.06 10.73 2.29 421.45%
P/EPS -0.74 -10.40 -11.71 -1.22 -0.81 -1.55 -3.71 -65.82%
EY -134.44 -9.62 -8.54 -81.87 -123.78 -64.43 -26.96 191.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 19.81 0.00 18.75 1.38 0.40 0.52 -
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 28/11/14 29/08/14 30/05/14 28/02/14 29/11/13 28/08/13 31/05/13 -
Price 0.07 0.09 0.115 0.12 0.085 0.075 0.12 -
P/RPS 21.26 7.56 299.41 24.04 13.28 11.49 2.39 328.74%
P/EPS -0.58 -8.91 -10.36 -1.95 -0.76 -1.66 -3.87 -71.75%
EY -172.86 -11.22 -9.65 -51.17 -131.06 -60.13 -25.83 254.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 16.98 0.00 30.00 1.30 0.42 0.54 -

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