Highlights

[IMPIANA] QoQ Cumulative Quarter Result on 2019-03-31 [#0]

Stock [IMPIANA]: IMPIANA HOTELS BERHAD
Announcement Date 02-Sep-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
31-Mar-2019
Profit Trend QoQ -     100.98%    YoY -     103.93%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 36,869 33,752 15,778 2,771 4,823 3,997 5,583 250.78%
  QoQ % 9.24% 113.92% 469.40% -42.55% 20.67% -28.41% -
  Horiz. % 660.38% 604.55% 282.61% 49.63% 86.39% 71.59% 100.00%
PBT 3,535 5,849 2,704 469 -3,240 -713 -7,431 -
  QoQ % -39.56% 116.31% 476.55% 114.48% -354.42% 90.41% -
  Horiz. % -47.57% -78.71% -36.39% -6.31% 43.60% 9.59% 100.00%
Tax -1,102 -1,528 -410 -254 -9,089 -8,154 -640 43.52%
  QoQ % 27.88% -272.68% -61.42% 97.21% -11.47% -1,174.06% -
  Horiz. % 172.19% 238.75% 64.06% 39.69% 1,420.16% 1,274.06% 100.00%
NP 2,433 4,321 2,294 215 -12,329 -8,867 -8,071 -
  QoQ % -43.69% 88.36% 966.98% 101.74% -39.04% -9.86% -
  Horiz. % -30.14% -53.54% -28.42% -2.66% 152.76% 109.86% 100.00%
NP to SH 2,335 4,223 2,196 117 -11,924 -8,751 -7,907 -
  QoQ % -44.71% 92.30% 1,776.92% 100.98% -36.26% -10.67% -
  Horiz. % -29.53% -53.41% -27.77% -1.48% 150.80% 110.67% 100.00%
Tax Rate 31.17 % 26.12 % 15.16 % 54.16 % - % - % - % -
  QoQ % 19.33% 72.30% -72.01% 0.00% 0.00% 0.00% -
  Horiz. % 57.55% 48.23% 27.99% 100.00% - - -
Total Cost 34,436 29,431 13,484 2,556 17,152 12,864 13,654 84.97%
  QoQ % 17.01% 118.27% 427.54% -85.10% 33.33% -5.79% -
  Horiz. % 252.20% 215.55% 98.75% 18.72% 125.62% 94.21% 100.00%
Net Worth 87,484 92,090 91,246 88,285 15,907 15,907 23,860 137.21%
  QoQ % -5.00% 0.93% 3.35% 455.00% 0.00% -33.33% -
  Horiz. % 366.64% 385.95% 382.41% 370.00% 66.67% 66.67% 100.00%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 87,484 92,090 91,246 88,285 15,907 15,907 23,860 137.21%
  QoQ % -5.00% 0.93% 3.35% 455.00% 0.00% -33.33% -
  Horiz. % 366.64% 385.95% 382.41% 370.00% 66.67% 66.67% 100.00%
NOSH 4,374,201 3,837,121 2,943,429 795,362 795,362 795,362 795,362 210.60%
  QoQ % 14.00% 30.36% 270.07% 0.00% 0.00% 0.00% -
  Horiz. % 549.96% 482.44% 370.07% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 6.60 % 12.80 % 14.54 % 7.76 % -255.63 % -221.84 % -144.56 % -
  QoQ % -48.44% -11.97% 87.37% 103.04% -15.23% -53.46% -
  Horiz. % -4.57% -8.85% -10.06% -5.37% 176.83% 153.46% 100.00%
ROE 2.67 % 4.59 % 2.41 % 0.13 % -74.96 % -55.01 % -33.14 % -
  QoQ % -41.83% 90.46% 1,753.85% 100.17% -36.27% -65.99% -
  Horiz. % -8.06% -13.85% -7.27% -0.39% 226.19% 165.99% 100.00%
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 0.84 0.88 0.54 0.35 0.61 0.50 0.70 12.89%
  QoQ % -4.55% 62.96% 54.29% -42.62% 22.00% -28.57% -
  Horiz. % 120.00% 125.71% 77.14% 50.00% 87.14% 71.43% 100.00%
EPS 0.05 0.11 0.08 0.02 -1.50 -1.10 -0.99 -
  QoQ % -54.55% 37.50% 300.00% 101.33% -36.36% -11.11% -
  Horiz. % -5.05% -11.11% -8.08% -2.02% 151.52% 111.11% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0200 0.0240 0.0310 0.1110 0.0200 0.0200 0.0300 -23.63%
  QoQ % -16.67% -22.58% -72.07% 455.00% 0.00% -33.33% -
  Horiz. % 66.67% 80.00% 103.33% 370.00% 66.67% 66.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,029,067
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 3.58 3.28 1.53 0.27 0.47 0.39 0.54 251.69%
  QoQ % 9.15% 114.38% 466.67% -42.55% 20.51% -27.78% -
  Horiz. % 662.96% 607.41% 283.33% 50.00% 87.04% 72.22% 100.00%
EPS 0.23 0.41 0.21 0.01 -1.16 -0.85 -0.77 -
  QoQ % -43.90% 95.24% 2,000.00% 100.86% -36.47% -10.39% -
  Horiz. % -29.87% -53.25% -27.27% -1.30% 150.65% 110.39% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0850 0.0895 0.0887 0.0858 0.0155 0.0155 0.0232 137.10%
  QoQ % -5.03% 0.90% 3.38% 453.55% 0.00% -33.19% -
  Horiz. % 366.38% 385.78% 382.33% 369.83% 66.81% 66.81% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.0200 0.0300 0.0400 0.0600 0.0350 0.0500 0.0400 -
P/RPS 2.37 3.41 7.46 17.22 5.77 9.95 5.70 -44.20%
  QoQ % -30.50% -54.29% -56.68% 198.44% -42.01% 74.56% -
  Horiz. % 41.58% 59.82% 130.88% 302.11% 101.23% 174.56% 100.00%
P/EPS 37.47 27.26 53.61 407.88 -2.33 -4.54 -4.02 -
  QoQ % 37.45% -49.15% -86.86% 17,605.58% 48.68% -12.94% -
  Horiz. % -932.09% -678.11% -1,333.58% -10,146.27% 57.96% 112.94% 100.00%
EY 2.67 3.67 1.87 0.25 -42.83 -22.01 -24.85 -
  QoQ % -27.25% 96.26% 648.00% 100.58% -94.59% 11.43% -
  Horiz. % -10.74% -14.77% -7.53% -1.01% 172.35% 88.57% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.00 1.25 1.29 0.54 1.75 2.50 1.33 -17.27%
  QoQ % -20.00% -3.10% 138.89% -69.14% -30.00% 87.97% -
  Horiz. % 75.19% 93.98% 96.99% 40.60% 131.58% 187.97% 100.00%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 02/09/20 02/09/20 02/09/20 02/09/20 21/02/19 15/11/18 29/08/18 -
Price 0.0900 0.0900 0.0900 0.0900 0.0650 0.0400 0.0400 -
P/RPS 10.68 10.23 16.79 25.83 10.72 7.96 5.70 51.81%
  QoQ % 4.40% -39.07% -35.00% 140.95% 34.67% 39.65% -
  Horiz. % 187.37% 179.47% 294.56% 453.16% 188.07% 139.65% 100.00%
P/EPS 168.60 81.78 120.63 611.82 -4.34 -3.64 -4.02 -
  QoQ % 106.16% -32.21% -80.28% 14,197.24% -19.23% 9.45% -
  Horiz. % -4,194.03% -2,034.33% -3,000.75% -15,219.40% 107.96% 90.55% 100.00%
EY 0.59 1.22 0.83 0.16 -23.06 -27.51 -24.85 -
  QoQ % -51.64% 46.99% 418.75% 100.69% 16.18% -10.70% -
  Horiz. % -2.37% -4.91% -3.34% -0.64% 92.80% 110.70% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 4.50 3.75 2.90 0.81 3.25 2.00 1.33 124.88%
  QoQ % 20.00% 29.31% 258.02% -75.08% 62.50% 50.38% -
  Horiz. % 338.35% 281.95% 218.05% 60.90% 244.36% 150.38% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

782  345  529  807 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.20+0.03 
 VIVOCOM 0.805-0.05 
 IRIS 0.355+0.055 
 KANGER 0.180.00 
 EAH 0.035+0.005 
 XDL 0.070.00 
 ASIABIO-OR 0.01-0.025 
 KNM 0.205-0.005 
 KSTAR 0.305-0.03 
 AT-WC 0.20+0.045 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Jaks Resources - Jaks Hai Duong Power Plant Achieved Commercial Operation Date (COD) !!! DK
2. Should we buy Top Glove since it has been plunging due its 28 factories shut down? Koon Yew Yin Koon Yew Yin's Blog
3. Kelington Group Berhad ("KGB") - Above Expectations (TP: RM2.30; +35% upside) by Kenanga Research Investment Ideas - Value and Growth
4. TOP GLOVE LOCKDOWN AND SUPERMAX SHARE PRICE The way I see it
5. 【Growth成长股】AWC Berhad (7579) – Benefit from Strong Order Book Amounted Close to RM1Bil Sanitize and Disinfection Healthcare Stocks
6. Top Glove’s 28 factories shut down should benefit other glove makers - Koon Yew Yin Koon Yew Yin's Blog
7. VIVOCOM: End of Day Report (26 Nov 2020) See Jovin
8. O&G sector making a comeback: SERBA DINAMIK BERHAD the Winner! (TP: RM2.70 by KENANGA) KV Blog
PARTNERS & BROKERS