Highlights

[IMASPRO] QoQ Quarter Result on 2011-06-30 [#4]

Stock [IMASPRO]: IMASPRO CORP BHD
Announcement Date 25-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2011
Quarter 30-Jun-2011  [#4]
Profit Trend QoQ -     35.42%    YoY -     -4.30%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 22,013 16,298 14,460 21,053 23,124 23,814 18,412 12.63%
  QoQ % 35.07% 12.71% -31.32% -8.96% -2.90% 29.34% -
  Horiz. % 119.56% 88.52% 78.54% 114.34% 125.59% 129.34% 100.00%
PBT 1,598 1,293 1,384 2,666 1,826 3,058 2,617 -28.00%
  QoQ % 23.59% -6.58% -48.09% 46.00% -40.29% 16.85% -
  Horiz. % 61.06% 49.41% 52.88% 101.87% 69.77% 116.85% 100.00%
Tax -317 -287 -315 -594 -296 -651 -528 -28.81%
  QoQ % -10.45% 8.89% 46.97% -100.68% 54.53% -23.30% -
  Horiz. % 60.04% 54.36% 59.66% 112.50% 56.06% 123.30% 100.00%
NP 1,281 1,006 1,069 2,072 1,530 2,407 2,089 -27.80%
  QoQ % 27.34% -5.89% -48.41% 35.42% -36.44% 15.22% -
  Horiz. % 61.32% 48.16% 51.17% 99.19% 73.24% 115.22% 100.00%
NP to SH 1,281 1,006 1,069 2,072 1,530 2,407 2,089 -27.80%
  QoQ % 27.34% -5.89% -48.41% 35.42% -36.44% 15.22% -
  Horiz. % 61.32% 48.16% 51.17% 99.19% 73.24% 115.22% 100.00%
Tax Rate 19.84 % 22.20 % 22.76 % 22.28 % 16.21 % 21.29 % 20.18 % -1.13%
  QoQ % -10.63% -2.46% 2.15% 37.45% -23.86% 5.50% -
  Horiz. % 98.32% 110.01% 112.78% 110.41% 80.33% 105.50% 100.00%
Total Cost 20,732 15,292 13,391 18,981 21,594 21,407 16,323 17.26%
  QoQ % 35.57% 14.20% -29.45% -12.10% 0.87% 31.15% -
  Horiz. % 127.01% 93.68% 82.04% 116.28% 132.29% 131.15% 100.00%
Net Worth 96,800 98,204 97,326 96,000 93,722 95,160 92,844 2.82%
  QoQ % -1.43% 0.90% 1.38% 2.43% -1.51% 2.49% -
  Horiz. % 104.26% 105.77% 104.83% 103.40% 100.95% 102.49% 100.00%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 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 % - % - % - % 135.14 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 96,800 98,204 97,326 96,000 93,722 95,160 92,844 2.82%
  QoQ % -1.43% 0.90% 1.38% 2.43% -1.51% 2.49% -
  Horiz. % 104.26% 105.77% 104.83% 103.40% 100.95% 102.49% 100.00%
NOSH 80,000 79,841 79,776 80,000 80,104 79,966 80,038 -0.03%
  QoQ % 0.20% 0.08% -0.28% -0.13% 0.17% -0.09% -
  Horiz. % 99.95% 99.75% 99.67% 99.95% 100.08% 99.91% 100.00%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 5.82 % 6.17 % 7.39 % 9.84 % 6.62 % 10.11 % 11.35 % -35.91%
  QoQ % -5.67% -16.51% -24.90% 48.64% -34.52% -10.93% -
  Horiz. % 51.28% 54.36% 65.11% 86.70% 58.33% 89.07% 100.00%
ROE 1.32 % 1.02 % 1.10 % 2.16 % 1.63 % 2.53 % 2.25 % -29.90%
  QoQ % 29.41% -7.27% -49.07% 32.52% -35.57% 12.44% -
  Horiz. % 58.67% 45.33% 48.89% 96.00% 72.44% 112.44% 100.00%
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 27.52 20.41 18.13 26.32 28.87 29.78 23.00 12.69%
  QoQ % 34.84% 12.58% -31.12% -8.83% -3.06% 29.48% -
  Horiz. % 119.65% 88.74% 78.83% 114.43% 125.52% 129.48% 100.00%
EPS 1.60 1.26 1.34 2.59 1.91 3.01 2.61 -27.81%
  QoQ % 26.98% -5.97% -48.26% 35.60% -36.54% 15.33% -
  Horiz. % 61.30% 48.28% 51.34% 99.23% 73.18% 115.33% 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 1.2100 1.2300 1.2200 1.2000 1.1700 1.1900 1.1600 2.85%
  QoQ % -1.63% 0.82% 1.67% 2.56% -1.68% 2.59% -
  Horiz. % 104.31% 106.03% 105.17% 103.45% 100.86% 102.59% 100.00%
Adjusted Per Share Value based on latest NOSH - 80,000
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 27.52 20.37 18.08 26.32 28.91 29.77 23.02 12.63%
  QoQ % 35.10% 12.67% -31.31% -8.96% -2.89% 29.32% -
  Horiz. % 119.55% 88.49% 78.54% 114.34% 125.59% 129.32% 100.00%
EPS 1.60 1.26 1.34 2.59 1.91 3.01 2.61 -27.81%
  QoQ % 26.98% -5.97% -48.26% 35.60% -36.54% 15.33% -
  Horiz. % 61.30% 48.28% 51.34% 99.23% 73.18% 115.33% 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 1.2100 1.2276 1.2166 1.2000 1.1715 1.1895 1.1606 2.82%
  QoQ % -1.43% 0.90% 1.38% 2.43% -1.51% 2.49% -
  Horiz. % 104.26% 105.77% 104.83% 103.39% 100.94% 102.49% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.8800 0.8300 0.8200 0.9250 0.8800 0.8900 0.8300 -
P/RPS 3.20 4.07 4.52 3.51 3.05 2.99 3.61 -7.72%
  QoQ % -21.38% -9.96% 28.77% 15.08% 2.01% -17.17% -
  Horiz. % 88.64% 112.74% 125.21% 97.23% 84.49% 82.83% 100.00%
P/EPS 54.96 65.87 61.19 35.71 46.07 29.57 31.80 43.97%
  QoQ % -16.56% 7.65% 71.35% -22.49% 55.80% -7.01% -
  Horiz. % 172.83% 207.14% 192.42% 112.30% 144.87% 92.99% 100.00%
EY 1.82 1.52 1.63 2.80 2.17 3.38 3.14 -30.46%
  QoQ % 19.74% -6.75% -41.79% 29.03% -35.80% 7.64% -
  Horiz. % 57.96% 48.41% 51.91% 89.17% 69.11% 107.64% 100.00%
DY 0.00 0.00 0.00 3.78 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 0.73 0.67 0.67 0.77 0.75 0.75 0.72 0.92%
  QoQ % 8.96% 0.00% -12.99% 2.67% 0.00% 4.17% -
  Horiz. % 101.39% 93.06% 93.06% 106.94% 104.17% 104.17% 100.00%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 21/05/12 23/02/12 16/11/11 25/08/11 26/05/11 28/01/11 26/11/10 -
Price 0.8300 0.8500 0.8200 0.8400 0.9300 0.9200 0.9500 -
P/RPS 3.02 4.16 4.52 3.19 3.22 3.09 4.13 -18.82%
  QoQ % -27.40% -7.96% 41.69% -0.93% 4.21% -25.18% -
  Horiz. % 73.12% 100.73% 109.44% 77.24% 77.97% 74.82% 100.00%
P/EPS 51.83 67.46 61.19 32.43 48.69 30.56 36.40 26.54%
  QoQ % -23.17% 10.25% 88.68% -33.39% 59.33% -16.04% -
  Horiz. % 142.39% 185.33% 168.10% 89.09% 133.76% 83.96% 100.00%
EY 1.93 1.48 1.63 3.08 2.05 3.27 2.75 -21.01%
  QoQ % 30.41% -9.20% -47.08% 50.24% -37.31% 18.91% -
  Horiz. % 70.18% 53.82% 59.27% 112.00% 74.55% 118.91% 100.00%
DY 0.00 0.00 0.00 4.17 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 0.69 0.69 0.67 0.70 0.79 0.77 0.82 -10.86%
  QoQ % 0.00% 2.99% -4.29% -11.39% 2.60% -6.10% -
  Horiz. % 84.15% 84.15% 81.71% 85.37% 96.34% 93.90% 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.
 


 

385  328  521  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.10-0.005 
 XDL 0.16+0.02 
 ALAM 0.17+0.005 
 PERDANA 0.515+0.02 
 HSI-H8K 0.11+0.02 
 HSI-C7J 0.12-0.025 
 ALAM-WA 0.075+0.01 
 ARMADA 0.475-0.015 
 ASB 0.155+0.015 
 XDL-WD 0.020.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers