[IRMGRP] QoQ TTM 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- -26.88%
YoY--%
Quarter Report
Latest QR
Upcoming QR
IRMGRP's Result
IRMGRP's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 216,757 212,008 210,131 215,603 164,573 110,554 54,824 149.82%
PBT -2,326 331 3,847 5,159 6,405 5,621 2,247 -
Tax -1,241 -1,067 -832 -591 -165 -151 -137 333.96%
NP -3,567 -736 3,015 4,568 6,240 5,470 2,110 -
-
NP to SH -3,574 -742 3,015 4,568 6,247 5,476 2,110 -
-
Tax Rate - 322.36% 21.63% 11.46% 2.58% 2.69% 6.10% -
Total Cost 220,324 212,744 207,116 211,035 158,333 105,084 52,714 159.24%
-
Net Worth 69,477 71,943 72,150 72,249 0 65,749 0 -
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 69,477 71,943 72,150 72,249 0 65,749 0 -
NOSH 129,622 130,333 129,534 129,016 130,677 112,200 105,500 14.69%
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 -1.65% -0.35% 1.43% 2.12% 3.79% 4.95% 3.85% -
ROE -5.14% -1.03% 4.18% 6.32% 0.00% 8.33% 0.00% -
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 167.22 162.67 162.22 167.11 125.94 98.53 51.97 117.79%
EPS -2.76 -0.57 2.33 3.54 4.78 4.88 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 0.00 0.586 0.00 -
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 167.11 163.45 162.01 166.22 126.88 85.23 42.27 149.81%
EPS -2.76 -0.57 2.32 3.52 4.82 4.22 1.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5357 0.5547 0.5563 0.557 0.00 0.5069 0.00 -
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 0.28 0.27 0.27 0.30 0.48 0.00 0.00 -
P/EPS -16.68 -77.29 18.90 14.12 12.55 0.00 0.00 -
EY -5.99 -1.29 5.29 7.08 7.97 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 0.00 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 - - - -
Price 0.68 0.40 0.45 0.50 0.00 0.00 0.00 -
P/RPS 0.41 0.25 0.28 0.30 0.00 0.00 0.00 -
P/EPS -24.66 -70.26 19.33 14.12 0.00 0.00 0.00 -
EY -4.05 -1.42 5.17 7.08 0.00 0.00 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 0.00 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