[IRMGRP] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[IRMGRP] IRM GROUP BHD
Announcement Date
30-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -861.04%
YoY- -130.33%
Quarter Report
Latest QR
Upcoming QR
IRMGRP's Result
IRMGRP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 163,546 169,804 221,915 220,969 213,918 197,408 214,361 -16.54%
PBT -638 -284 -9,356 -1,440 1,586 3,740 6,106 -
Tax -364 -15,576 77 -1,086 -1,254 -1,512 -646 -31.85%
NP -1,002 -15,860 -9,279 -2,526 332 2,228 5,460 -
-
NP to SH -1,002 -15,860 -9,269 -2,526 332 2,228 5,460 -
-
Tax Rate - - - - 79.07% 40.43% 10.58% -
Total Cost 164,548 185,664 231,194 223,495 213,586 195,180 208,901 -14.74%
-
Net Worth 53,169 58,370 62,399 69,569 70,486 72,150 72,800 -18.94%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 53,169 58,370 62,399 69,569 70,486 72,150 72,800 -18.94%
NOSH 129,999 130,000 129,999 129,794 127,692 129,534 130,000 -0.00%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin -0.61% -9.34% -4.18% -1.14% 0.16% 1.13% 2.55% -
ROE -1.88% -27.17% -14.85% -3.63% 0.47% 3.09% 7.50% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 125.80 130.62 170.70 170.25 167.53 152.40 164.89 -16.54%
EPS -14.22 -12.20 -7.13 -1.95 0.26 1.72 4.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.409 0.449 0.48 0.536 0.552 0.557 0.56 -18.94%
Adjusted Per Share Value based on latest NOSH - 129,622
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 126.09 130.91 171.09 170.36 164.93 152.20 165.27 -16.54%
EPS -0.77 -12.23 -7.15 -1.95 0.26 1.72 4.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4099 0.45 0.4811 0.5364 0.5434 0.5563 0.5613 -18.95%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.45 0.37 0.41 0.46 0.44 0.44 0.50 -
P/RPS 0.36 0.28 0.24 0.27 0.26 0.29 0.30 12.96%
P/EPS -58.38 -3.03 -5.75 -23.63 169.23 25.58 11.90 -
EY -1.71 -32.97 -17.39 -4.23 0.59 3.91 8.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 0.82 0.85 0.86 0.80 0.79 0.89 15.21%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 22/08/07 31/05/07 28/02/07 30/11/06 30/08/06 31/05/06 28/02/06 -
Price 0.51 0.34 0.40 0.68 0.40 0.45 0.50 -
P/RPS 0.41 0.26 0.23 0.40 0.24 0.30 0.30 23.22%
P/EPS -66.17 -2.79 -5.61 -34.93 153.85 26.16 11.90 -
EY -1.51 -35.88 -17.83 -2.86 0.65 3.82 8.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 0.76 0.83 1.27 0.72 0.81 0.89 25.49%

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