[IRMGRP] QoQ Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[IRMGRP] IRM GROUP BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -12.6%
YoY--%
Quarter Report
Latest QR
Upcoming QR
IRMGRP's Result
IRMGRP's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 165,727 106,959 49,352 214,361 164,573 110,554 54,824 108.92%
PBT -1,080 793 935 6,106 6,405 5,621 2,247 -
Tax -815 -627 -378 -646 -158 -145 -137 227.95%
NP -1,895 166 557 5,460 6,247 5,476 2,110 -
-
NP to SH -1,895 166 557 5,460 6,247 5,476 2,110 -
-
Tax Rate - 79.07% 40.43% 10.58% 2.47% 2.58% 6.10% -
Total Cost 167,622 106,793 48,795 208,901 158,326 105,078 52,714 116.08%
-
Net Worth 69,569 70,486 72,150 72,800 75,224 64,178 61,506 8.55%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 69,569 70,486 72,150 72,800 75,224 64,178 61,506 8.55%
NOSH 129,794 127,692 129,534 130,000 130,145 109,520 105,500 14.80%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin -1.14% 0.16% 1.13% 2.55% 3.80% 4.95% 3.85% -
ROE -2.72% 0.24% 0.77% 7.50% 8.30% 8.53% 3.43% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 127.68 83.76 38.10 164.89 126.45 100.94 51.97 81.97%
EPS -1.46 0.13 0.43 4.20 4.80 5.00 2.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.536 0.552 0.557 0.56 0.578 0.586 0.583 -5.44%
Adjusted Per Share Value based on latest NOSH - 129,016
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 127.77 82.46 38.05 165.27 126.88 85.23 42.27 108.91%
EPS -1.46 0.13 0.43 4.21 4.82 4.22 1.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5364 0.5434 0.5563 0.5613 0.58 0.4948 0.4742 8.55%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 - - -
Price 0.46 0.44 0.44 0.50 0.60 0.00 0.00 -
P/RPS 0.36 0.53 1.15 0.30 0.47 0.00 0.00 -
P/EPS -31.51 338.46 102.33 11.90 12.50 0.00 0.00 -
EY -3.17 0.30 0.98 8.40 8.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.80 0.79 0.89 1.04 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 30/11/06 30/08/06 31/05/06 28/02/06 30/11/05 29/08/05 05/08/05 -
Price 0.68 0.40 0.45 0.50 0.47 0.58 0.00 -
P/RPS 0.53 0.48 1.18 0.30 0.37 0.57 0.00 -
P/EPS -46.58 307.69 104.65 11.90 9.79 11.60 0.00 -
EY -2.15 0.33 0.96 8.40 10.21 8.62 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 0.72 0.81 0.89 0.81 0.99 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