[IRMGRP] QoQ Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[IRMGRP] IRM GROUP BHD
Announcement Date
30-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 14.08%
YoY--%
Quarter Report
Latest QR
Upcoming QR
IRMGRP's Result
IRMGRP's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 106,959 49,352 214,361 164,573 110,554 54,824 0 -
PBT 793 935 6,106 6,405 5,621 2,247 0 -
Tax -627 -378 -646 -158 -145 -137 0 -
NP 166 557 5,460 6,247 5,476 2,110 0 -
-
NP to SH 166 557 5,460 6,247 5,476 2,110 0 -
-
Tax Rate 79.07% 40.43% 10.58% 2.47% 2.58% 6.10% - -
Total Cost 106,793 48,795 208,901 158,326 105,078 52,714 0 -
-
Net Worth 70,486 72,150 72,800 75,224 64,178 61,506 0 -
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 70,486 72,150 72,800 75,224 64,178 61,506 0 -
NOSH 127,692 129,534 130,000 130,145 109,520 105,500 0 -
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 0.16% 1.13% 2.55% 3.80% 4.95% 3.85% 0.00% -
ROE 0.24% 0.77% 7.50% 8.30% 8.53% 3.43% 0.00% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 83.76 38.10 164.89 126.45 100.94 51.97 0.00 -
EPS 0.13 0.43 4.20 4.80 5.00 2.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.552 0.557 0.56 0.578 0.586 0.583 0.50 6.83%
Adjusted Per Share Value based on latest NOSH - 130,677
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 82.46 38.05 165.27 126.88 85.23 42.27 0.00 -
EPS 0.13 0.43 4.21 4.82 4.22 1.63 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5434 0.5563 0.5613 0.58 0.4948 0.4742 0.50 5.72%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 - - - -
Price 0.44 0.44 0.50 0.60 0.00 0.00 0.00 -
P/RPS 0.53 1.15 0.30 0.47 0.00 0.00 0.00 -
P/EPS 338.46 102.33 11.90 12.50 0.00 0.00 0.00 -
EY 0.30 0.98 8.40 8.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.79 0.89 1.04 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/08/06 31/05/06 28/02/06 30/11/05 29/08/05 05/08/05 - -
Price 0.40 0.45 0.50 0.47 0.58 0.00 0.00 -
P/RPS 0.48 1.18 0.30 0.37 0.57 0.00 0.00 -
P/EPS 307.69 104.65 11.90 9.79 11.60 0.00 0.00 -
EY 0.33 0.96 8.40 10.21 8.62 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.81 0.89 0.81 0.99 0.00 0.00 -

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