[IRMGRP] QoQ TTM 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- -66.82%
YoY- 5.7%
Quarter Report
Latest QR
Upcoming QR
IRMGRP's Result
IRMGRP's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 84,226 114,743 133,426 148,604 161,595 166,615 170,424 -37.46%
PBT -20,349 -17,372 -11,474 -9,300 -5,498 -5,437 -5,453 140.39%
Tax 687 687 1,523 1,523 836 836 -87 -
NP -19,662 -16,685 -9,951 -7,777 -4,662 -4,601 -5,540 132.49%
-
NP to SH -19,662 -16,685 -9,951 -7,777 -4,662 -4,601 -5,540 132.49%
-
Tax Rate - - - - - - - -
Total Cost 103,888 131,428 143,377 156,381 166,257 171,216 175,964 -29.60%
-
Net Worth 28,874 34,176 43,202 42,379 45,195 46,475 54,191 -34.25%
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 34,176 43,202 42,379 45,195 46,475 54,191 -34.25%
NOSH 130,064 129,949 129,738 129,999 130,246 129,819 132,173 -1.06%
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 -23.34% -14.54% -7.46% -5.23% -2.88% -2.76% -3.25% -
ROE -68.10% -48.82% -23.03% -18.35% -10.32% -9.90% -10.22% -
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 64.76 88.30 102.84 114.31 124.07 128.34 128.94 -36.78%
EPS -15.12 -12.84 -7.67 -5.98 -3.58 -3.54 -4.19 135.08%
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 64.94 88.46 102.87 114.57 124.59 128.46 131.39 -37.46%
EPS -15.16 -12.86 -7.67 -6.00 -3.59 -3.55 -4.27 132.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2226 0.2635 0.3331 0.3267 0.3484 0.3583 0.4178 -34.25%
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 0.18 0.16 0.14 0.16 0.16 0.19 0.11 38.82%
P/EPS -0.76 -1.09 -1.83 -3.01 -5.59 -7.05 -3.34 -62.69%
EY -131.45 -91.71 -54.79 -33.24 -17.90 -14.18 -29.94 167.88%
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 0.19 0.11 0.11 0.16 0.13 0.16 0.13 28.75%
P/EPS -0.79 -0.78 -1.43 -3.01 -4.47 -5.64 -4.06 -66.38%
EY -125.98 -128.40 -69.73 -33.24 -22.37 -17.72 -24.66 196.32%
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