[IRMGRP] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[IRMGRP] IRM GROUP BHD
Announcement Date
05-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
IRMGRP's Result
IRMGRP's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 214,361 164,573 110,554 54,824 0 0 0 -
PBT 6,106 6,405 5,621 2,247 0 0 0 -
Tax -646 -158 -145 -137 0 0 0 -
NP 5,460 6,247 5,476 2,110 0 0 0 -
-
NP to SH 5,460 6,247 5,476 2,110 0 0 0 -
-
Tax Rate 10.58% 2.47% 2.58% 6.10% - - - -
Total Cost 208,901 158,326 105,078 52,714 0 0 0 -
-
Net Worth 72,800 75,224 64,178 61,506 0 0 0 -
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 72,800 75,224 64,178 61,506 0 0 0 -
NOSH 130,000 130,145 109,520 105,500 0 0 0 -
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 2.55% 3.80% 4.95% 3.85% 0.00% 0.00% 0.00% -
ROE 7.50% 8.30% 8.53% 3.43% 0.00% 0.00% 0.00% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 164.89 126.45 100.94 51.97 0.00 0.00 0.00 -
EPS 4.20 4.80 5.00 2.00 0.00 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.56 0.578 0.586 0.583 0.50 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 105,500
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 165.27 126.88 85.23 42.27 0.00 0.00 0.00 -
EPS 4.21 4.82 4.22 1.63 0.00 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5613 0.58 0.4948 0.4742 0.50 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 - - - - - -
Price 0.50 0.60 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.30 0.47 0.00 0.00 0.00 0.00 0.00 -
P/EPS 11.90 12.50 0.00 0.00 0.00 0.00 0.00 -
EY 8.40 8.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 1.04 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 30/11/05 29/08/05 05/08/05 - - - -
Price 0.50 0.47 0.58 0.00 0.00 0.00 0.00 -
P/RPS 0.30 0.37 0.57 0.00 0.00 0.00 0.00 -
P/EPS 11.90 9.79 11.60 0.00 0.00 0.00 0.00 -
EY 8.40 10.21 8.62 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.81 0.99 0.00 0.00 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