[IRMGRP] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[IRMGRP] IRM GROUP BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -389.13%
YoY- -269.76%
Quarter Report
Latest QR
Upcoming QR
IRMGRP's Result
IRMGRP's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 141,277 81,773 42,451 221,915 165,727 106,959 49,352 101.48%
PBT 687 -319 -71 -9,356 -1,080 793 935 -18.55%
Tax -10,686 -182 -3,894 77 -815 -627 -378 826.11%
NP -9,999 -501 -3,965 -9,279 -1,895 166 557 -
-
NP to SH -9,999 -501 -3,965 -9,269 -1,895 166 557 -
-
Tax Rate 1,555.46% - - - - 79.07% 40.43% -
Total Cost 151,276 82,274 46,416 231,194 167,622 106,793 48,795 112.46%
-
Net Worth 52,400 53,169 58,370 62,399 69,569 70,486 72,150 -19.18%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 52,400 53,169 58,370 62,399 69,569 70,486 72,150 -19.18%
NOSH 130,026 129,999 130,000 129,999 129,794 127,692 129,534 0.25%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin -7.08% -0.61% -9.34% -4.18% -1.14% 0.16% 1.13% -
ROE -19.08% -0.94% -6.79% -14.85% -2.72% 0.24% 0.77% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 108.65 62.90 32.65 170.70 127.68 83.76 38.10 100.96%
EPS -7.69 -7.11 -3.05 -7.13 -1.46 0.13 0.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.403 0.409 0.449 0.48 0.536 0.552 0.557 -19.39%
Adjusted Per Share Value based on latest NOSH - 130,048
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 108.92 63.04 32.73 171.09 127.77 82.46 38.05 101.47%
EPS -7.71 -0.39 -3.06 -7.15 -1.46 0.13 0.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.404 0.4099 0.45 0.4811 0.5364 0.5434 0.5563 -19.18%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.50 0.45 0.37 0.41 0.46 0.44 0.44 -
P/RPS 0.46 0.72 1.13 0.24 0.36 0.53 1.15 -45.68%
P/EPS -6.50 -116.77 -12.13 -5.75 -31.51 338.46 102.33 -
EY -15.38 -0.86 -8.24 -17.39 -3.17 0.30 0.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.10 0.82 0.85 0.86 0.80 0.79 35.02%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 23/11/07 22/08/07 31/05/07 28/02/07 30/11/06 30/08/06 31/05/06 -
Price 0.36 0.51 0.34 0.40 0.68 0.40 0.45 -
P/RPS 0.33 0.81 1.04 0.23 0.53 0.48 1.18 -57.20%
P/EPS -4.68 -132.34 -11.15 -5.61 -46.58 307.69 104.65 -
EY -21.36 -0.76 -8.97 -17.83 -2.15 0.33 0.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 1.25 0.76 0.83 1.27 0.72 0.81 6.47%

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