[IRMGRP] QoQ Cumulative Quarter Result on 30-Jun-2006 [#2]

Stock
[IRMGRP] IRM GROUP BHD
Announcement Date
30-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -70.2%
YoY- -96.97%
Quarter Report
Latest QR
Upcoming QR
IRMGRP's Result
IRMGRP's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 42,451 221,915 165,727 106,959 49,352 214,361 164,573 -59.51%
PBT -71 -9,356 -1,080 793 935 6,106 6,405 -
Tax -3,894 77 -815 -627 -378 -646 -158 748.54%
NP -3,965 -9,279 -1,895 166 557 5,460 6,247 -
-
NP to SH -3,965 -9,269 -1,895 166 557 5,460 6,247 -
-
Tax Rate - - - 79.07% 40.43% 10.58% 2.47% -
Total Cost 46,416 231,194 167,622 106,793 48,795 208,901 158,326 -55.90%
-
Net Worth 58,370 62,399 69,569 70,486 72,150 72,800 75,224 -15.57%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 58,370 62,399 69,569 70,486 72,150 72,800 75,224 -15.57%
NOSH 130,000 129,999 129,794 127,692 129,534 130,000 130,145 -0.07%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin -9.34% -4.18% -1.14% 0.16% 1.13% 2.55% 3.80% -
ROE -6.79% -14.85% -2.72% 0.24% 0.77% 7.50% 8.30% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 32.65 170.70 127.68 83.76 38.10 164.89 126.45 -59.48%
EPS -3.05 -7.13 -1.46 0.13 0.43 4.20 4.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.449 0.48 0.536 0.552 0.557 0.56 0.578 -15.50%
Adjusted Per Share Value based on latest NOSH - 130,333
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 32.73 171.09 127.77 82.46 38.05 165.27 126.88 -59.51%
EPS -3.06 -7.15 -1.46 0.13 0.43 4.21 4.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.45 0.4811 0.5364 0.5434 0.5563 0.5613 0.58 -15.57%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.37 0.41 0.46 0.44 0.44 0.50 0.60 -
P/RPS 1.13 0.24 0.36 0.53 1.15 0.30 0.47 79.56%
P/EPS -12.13 -5.75 -31.51 338.46 102.33 11.90 12.50 -
EY -8.24 -17.39 -3.17 0.30 0.98 8.40 8.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.85 0.86 0.80 0.79 0.89 1.04 -14.66%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 31/05/07 28/02/07 30/11/06 30/08/06 31/05/06 28/02/06 30/11/05 -
Price 0.34 0.40 0.68 0.40 0.45 0.50 0.47 -
P/RPS 1.04 0.23 0.53 0.48 1.18 0.30 0.37 99.29%
P/EPS -11.15 -5.61 -46.58 307.69 104.65 11.90 9.79 -
EY -8.97 -17.83 -2.15 0.33 0.96 8.40 10.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.83 1.27 0.72 0.81 0.89 0.81 -4.16%

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