Highlights

[IMASPRO] QoQ Cumulative Quarter Result on 2017-06-30 [#4]

Stock [IMASPRO]: IMASPRO CORP BHD
Announcement Date 29-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2017
Quarter 30-Jun-2017  [#4]
Profit Trend QoQ -     0.77%    YoY -     -38.46%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 61,913 43,120 15,375 66,016 52,570 36,207 14,391 164.76%
  QoQ % 43.58% 180.46% -76.71% 25.58% 45.19% 151.59% -
  Horiz. % 430.22% 299.63% 106.84% 458.73% 365.30% 251.59% 100.00%
PBT 6,787 7,001 302 8,062 7,120 5,076 2,041 122.95%
  QoQ % -3.06% 2,218.21% -96.25% 13.23% 40.27% 148.70% -
  Horiz. % 332.53% 343.02% 14.80% 395.00% 348.85% 248.70% 100.00%
Tax -954 -908 -98 -2,336 -1,438 -965 -380 84.82%
  QoQ % -5.07% -826.53% 95.80% -62.45% -49.02% -153.95% -
  Horiz. % 251.05% 238.95% 25.79% 614.74% 378.42% 253.95% 100.00%
NP 5,833 6,093 204 5,726 5,682 4,111 1,661 131.21%
  QoQ % -4.27% 2,886.76% -96.44% 0.77% 38.21% 147.50% -
  Horiz. % 351.17% 366.83% 12.28% 344.73% 342.08% 247.50% 100.00%
NP to SH 5,833 6,093 204 5,726 5,682 4,111 1,661 131.21%
  QoQ % -4.27% 2,886.76% -96.44% 0.77% 38.21% 147.50% -
  Horiz. % 351.17% 366.83% 12.28% 344.73% 342.08% 247.50% 100.00%
Tax Rate 14.06 % 12.97 % 32.45 % 28.98 % 20.20 % 19.01 % 18.62 % -17.09%
  QoQ % 8.40% -60.03% 11.97% 43.47% 6.26% 2.09% -
  Horiz. % 75.51% 69.66% 174.27% 155.64% 108.49% 102.09% 100.00%
Total Cost 56,080 37,027 15,171 60,290 46,888 32,096 12,730 168.98%
  QoQ % 51.46% 144.06% -74.84% 28.58% 46.09% 152.13% -
  Horiz. % 440.53% 290.86% 119.18% 473.61% 368.33% 252.13% 100.00%
Net Worth 131,999 135,200 129,600 129,600 128,800 129,600 126,400 2.93%
  QoQ % -2.37% 4.32% 0.00% 0.62% -0.62% 2.53% -
  Horiz. % 104.43% 106.96% 102.53% 102.53% 101.90% 102.53% 100.00%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - - - 2,800 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 48.90 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 131,999 135,200 129,600 129,600 128,800 129,600 126,400 2.93%
  QoQ % -2.37% 4.32% 0.00% 0.62% -0.62% 2.53% -
  Horiz. % 104.43% 106.96% 102.53% 102.53% 101.90% 102.53% 100.00%
NOSH 80,000 80,000 80,000 80,000 80,000 80,000 80,000 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 9.42 % 14.13 % 1.33 % 8.67 % 10.81 % 11.35 % 11.54 % -12.67%
  QoQ % -33.33% 962.41% -84.66% -19.80% -4.76% -1.65% -
  Horiz. % 81.63% 122.44% 11.53% 75.13% 93.67% 98.35% 100.00%
ROE 4.42 % 4.51 % 0.16 % 4.42 % 4.41 % 3.17 % 1.31 % 125.12%
  QoQ % -2.00% 2,718.75% -96.38% 0.23% 39.12% 141.98% -
  Horiz. % 337.40% 344.27% 12.21% 337.40% 336.64% 241.98% 100.00%
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 77.39 53.90 19.22 82.52 65.71 45.26 17.99 164.74%
  QoQ % 43.58% 180.44% -76.71% 25.58% 45.18% 151.58% -
  Horiz. % 430.18% 299.61% 106.84% 458.70% 365.26% 251.58% 100.00%
EPS 7.29 7.62 0.26 7.16 7.10 5.14 2.08 130.91%
  QoQ % -4.33% 2,830.77% -96.37% 0.85% 38.13% 147.12% -
  Horiz. % 350.48% 366.35% 12.50% 344.23% 341.35% 247.12% 100.00%
DPS 0.00 0.00 0.00 3.50 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.6500 1.6900 1.6200 1.6200 1.6100 1.6200 1.5800 2.93%
  QoQ % -2.37% 4.32% 0.00% 0.62% -0.62% 2.53% -
  Horiz. % 104.43% 106.96% 102.53% 102.53% 101.90% 102.53% 100.00%
Adjusted Per Share Value based on latest NOSH - 80,000
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 77.39 53.90 19.22 82.52 65.71 45.26 17.99 164.74%
  QoQ % 43.58% 180.44% -76.71% 25.58% 45.18% 151.58% -
  Horiz. % 430.18% 299.61% 106.84% 458.70% 365.26% 251.58% 100.00%
EPS 7.29 7.62 0.26 7.16 7.10 5.14 2.08 130.91%
  QoQ % -4.33% 2,830.77% -96.37% 0.85% 38.13% 147.12% -
  Horiz. % 350.48% 366.35% 12.50% 344.23% 341.35% 247.12% 100.00%
DPS 0.00 0.00 0.00 3.50 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.6500 1.6900 1.6200 1.6200 1.6100 1.6200 1.5800 2.93%
  QoQ % -2.37% 4.32% 0.00% 0.62% -0.62% 2.53% -
  Horiz. % 104.43% 106.96% 102.53% 102.53% 101.90% 102.53% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 1.8400 1.8100 1.8300 1.8200 1.9200 2.0400 2.0700 -
P/RPS 2.38 3.36 9.52 2.21 2.92 4.51 11.51 -65.07%
  QoQ % -29.17% -64.71% 330.77% -24.32% -35.25% -60.82% -
  Horiz. % 20.68% 29.19% 82.71% 19.20% 25.37% 39.18% 100.00%
P/EPS 25.24 23.76 717.65 25.43 27.03 39.70 99.70 -60.01%
  QoQ % 6.23% -96.69% 2,722.06% -5.92% -31.91% -60.18% -
  Horiz. % 25.32% 23.83% 719.81% 25.51% 27.11% 39.82% 100.00%
EY 3.96 4.21 0.14 3.93 3.70 2.52 1.00 150.51%
  QoQ % -5.94% 2,907.14% -96.44% 6.22% 46.83% 152.00% -
  Horiz. % 396.00% 421.00% 14.00% 393.00% 370.00% 252.00% 100.00%
DY 0.00 0.00 0.00 1.92 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 1.12 1.07 1.13 1.12 1.19 1.26 1.31 -9.93%
  QoQ % 4.67% -5.31% 0.89% -5.88% -5.56% -3.82% -
  Horiz. % 85.50% 81.68% 86.26% 85.50% 90.84% 96.18% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date - 07/02/18 22/11/17 29/08/17 24/05/17 25/01/17 17/11/16 -
Price 2.3500 1.7900 1.8100 1.8600 1.9000 2.0300 2.0400 -
P/RPS 3.04 3.32 9.42 2.25 2.89 4.49 11.34 -58.46%
  QoQ % -8.43% -64.76% 318.67% -22.15% -35.63% -60.41% -
  Horiz. % 26.81% 29.28% 83.07% 19.84% 25.49% 39.59% 100.00%
P/EPS 32.23 23.50 709.80 25.99 26.75 39.50 98.25 -52.47%
  QoQ % 37.15% -96.69% 2,631.05% -2.84% -32.28% -59.80% -
  Horiz. % 32.80% 23.92% 722.44% 26.45% 27.23% 40.20% 100.00%
EY 3.10 4.25 0.14 3.85 3.74 2.53 1.02 109.96%
  QoQ % -27.06% 2,935.71% -96.36% 2.94% 47.83% 148.04% -
  Horiz. % 303.92% 416.67% 13.73% 377.45% 366.67% 248.04% 100.00%
DY 0.00 0.00 0.00 1.88 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 1.42 1.06 1.12 1.15 1.18 1.25 1.29 6.62%
  QoQ % 33.96% -5.36% -2.61% -2.54% -5.60% -3.10% -
  Horiz. % 110.08% 82.17% 86.82% 89.15% 91.47% 96.90% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

223  189  453  1397 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.245+0.005 
 FPGROUP 0.975+0.025 
 XDL 0.150.00 
 ARMADA 0.395+0.01 
 MYEG 1.240.00 
 DGB 0.0650.00 
 PWRWELL 0.315+0.015 
 AIRASIA 1.16-0.03 
 JAG 0.04+0.005 
 HSI-H8T 0.405-0.04 
Partners & Brokers