[IRMGRP] QoQ TTM 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- -27.95%
YoY- -79.62%
Quarter Report
Latest QR
Upcoming QR
IRMGRP's Result
IRMGRP's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 53,692 84,226 114,743 133,426 148,604 161,595 166,615 -53.02%
PBT -22,702 -20,349 -17,372 -11,474 -9,300 -5,498 -5,437 159.52%
Tax 0 687 687 1,523 1,523 836 836 -
NP -22,702 -19,662 -16,685 -9,951 -7,777 -4,662 -4,601 190.11%
-
NP to SH -22,702 -19,662 -16,685 -9,951 -7,777 -4,662 -4,601 190.11%
-
Tax Rate - - - - - - - -
Total Cost 76,394 103,888 131,428 143,377 156,381 166,257 171,216 -41.63%
-
Net Worth 23,002 28,874 34,176 43,202 42,379 45,195 46,475 -37.45%
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 23,002 28,874 34,176 43,202 42,379 45,195 46,475 -37.45%
NOSH 129,955 130,064 129,949 129,738 129,999 130,246 129,819 0.06%
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 -42.28% -23.34% -14.54% -7.46% -5.23% -2.88% -2.76% -
ROE -98.70% -68.10% -48.82% -23.03% -18.35% -10.32% -9.90% -
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 41.32 64.76 88.30 102.84 114.31 124.07 128.34 -53.05%
EPS -17.47 -15.12 -12.84 -7.67 -5.98 -3.58 -3.54 190.14%
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 41.40 64.94 88.46 102.87 114.57 124.59 128.46 -53.02%
EPS -17.50 -15.16 -12.86 -7.67 -6.00 -3.59 -3.55 189.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1773 0.2226 0.2635 0.3331 0.3267 0.3484 0.3583 -37.46%
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 0.17 0.18 0.16 0.14 0.16 0.16 0.19 -7.15%
P/EPS -0.40 -0.76 -1.09 -1.83 -3.01 -5.59 -7.05 -85.26%
EY -249.56 -131.45 -91.71 -54.79 -33.24 -17.90 -14.18 577.78%
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 0.18 0.19 0.11 0.11 0.16 0.13 0.16 8.17%
P/EPS -0.43 -0.79 -0.78 -1.43 -3.01 -4.47 -5.64 -82.04%
EY -232.92 -125.98 -128.40 -69.73 -33.24 -22.37 -17.72 457.84%
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