Highlights

[IMASPRO] QoQ Quarter Result on 2012-06-30 [#4]

Stock [IMASPRO]: IMASPRO CORP BHD
Announcement Date 29-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2012
Quarter 30-Jun-2012  [#4]
Profit Trend QoQ -     35.75%    YoY -     -16.07%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 38,030 20,775 19,431 23,713 22,013 16,298 14,460 90.42%
  QoQ % 83.06% 6.92% -18.06% 7.72% 35.07% 12.71% -
  Horiz. % 263.00% 143.67% 134.38% 163.99% 152.23% 112.71% 100.00%
PBT 3,682 1,882 1,455 2,260 1,598 1,293 1,384 91.88%
  QoQ % 95.64% 29.35% -35.62% 41.43% 23.59% -6.58% -
  Horiz. % 266.04% 135.98% 105.13% 163.29% 115.46% 93.42% 100.00%
Tax -735 -407 -325 -521 -317 -287 -315 75.83%
  QoQ % -80.59% -25.23% 37.62% -64.35% -10.45% 8.89% -
  Horiz. % 233.33% 129.21% 103.17% 165.40% 100.63% 91.11% 100.00%
NP 2,947 1,475 1,130 1,739 1,281 1,006 1,069 96.49%
  QoQ % 99.80% 30.53% -35.02% 35.75% 27.34% -5.89% -
  Horiz. % 275.68% 137.98% 105.71% 162.68% 119.83% 94.11% 100.00%
NP to SH 2,947 1,475 1,130 1,739 1,281 1,006 1,069 96.49%
  QoQ % 99.80% 30.53% -35.02% 35.75% 27.34% -5.89% -
  Horiz. % 275.68% 137.98% 105.71% 162.68% 119.83% 94.11% 100.00%
Tax Rate 19.96 % 21.63 % 22.34 % 23.05 % 19.84 % 22.20 % 22.76 % -8.37%
  QoQ % -7.72% -3.18% -3.08% 16.18% -10.63% -2.46% -
  Horiz. % 87.70% 95.04% 98.15% 101.27% 87.17% 97.54% 100.00%
Total Cost 35,083 19,300 18,301 21,974 20,732 15,292 13,391 89.93%
  QoQ % 81.78% 5.46% -16.72% 5.99% 35.57% 14.20% -
  Horiz. % 261.99% 144.13% 136.67% 164.10% 154.82% 114.20% 100.00%
Net Worth 101,599 101,599 100,000 99,200 96,800 98,204 97,326 2.90%
  QoQ % 0.00% 1.60% 0.81% 2.48% -1.43% 0.90% -
  Horiz. % 104.39% 104.39% 102.75% 101.92% 99.46% 100.90% 100.00%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 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 % - % - % - % 161.01 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 101,599 101,599 100,000 99,200 96,800 98,204 97,326 2.90%
  QoQ % 0.00% 1.60% 0.81% 2.48% -1.43% 0.90% -
  Horiz. % 104.39% 104.39% 102.75% 101.92% 99.46% 100.90% 100.00%
NOSH 80,000 80,000 80,000 80,000 80,000 79,841 79,776 0.19%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.20% 0.08% -
  Horiz. % 100.28% 100.28% 100.28% 100.28% 100.28% 100.08% 100.00%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 7.75 % 7.10 % 5.82 % 7.33 % 5.82 % 6.17 % 7.39 % 3.22%
  QoQ % 9.15% 21.99% -20.60% 25.95% -5.67% -16.51% -
  Horiz. % 104.87% 96.08% 78.76% 99.19% 78.76% 83.49% 100.00%
ROE 2.90 % 1.45 % 1.13 % 1.75 % 1.32 % 1.02 % 1.10 % 90.73%
  QoQ % 100.00% 28.32% -35.43% 32.58% 29.41% -7.27% -
  Horiz. % 263.64% 131.82% 102.73% 159.09% 120.00% 92.73% 100.00%
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 47.54 25.97 24.29 29.64 27.52 20.41 18.13 90.04%
  QoQ % 83.06% 6.92% -18.05% 7.70% 34.84% 12.58% -
  Horiz. % 262.22% 143.24% 133.98% 163.49% 151.79% 112.58% 100.00%
EPS 3.68 1.84 1.41 2.17 1.60 1.26 1.34 95.99%
  QoQ % 100.00% 30.50% -35.02% 35.62% 26.98% -5.97% -
  Horiz. % 274.63% 137.31% 105.22% 161.94% 119.40% 94.03% 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 1.2700 1.2700 1.2500 1.2400 1.2100 1.2300 1.2200 2.71%
  QoQ % 0.00% 1.60% 0.81% 2.48% -1.63% 0.82% -
  Horiz. % 104.10% 104.10% 102.46% 101.64% 99.18% 100.82% 100.00%
Adjusted Per Share Value based on latest NOSH - 80,000
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 47.54 25.97 24.29 29.64 27.52 20.37 18.08 90.39%
  QoQ % 83.06% 6.92% -18.05% 7.70% 35.10% 12.67% -
  Horiz. % 262.94% 143.64% 134.35% 163.94% 152.21% 112.67% 100.00%
EPS 3.68 1.84 1.41 2.17 1.60 1.26 1.34 95.99%
  QoQ % 100.00% 30.50% -35.02% 35.62% 26.98% -5.97% -
  Horiz. % 274.63% 137.31% 105.22% 161.94% 119.40% 94.03% 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 1.2700 1.2700 1.2500 1.2400 1.2100 1.2276 1.2166 2.90%
  QoQ % 0.00% 1.60% 0.81% 2.48% -1.43% 0.90% -
  Horiz. % 104.39% 104.39% 102.75% 101.92% 99.46% 100.90% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.8550 0.8500 0.8200 0.8300 0.8800 0.8300 0.8200 -
P/RPS 1.80 3.27 3.38 2.80 3.20 4.07 4.52 -45.84%
  QoQ % -44.95% -3.25% 20.71% -12.50% -21.38% -9.96% -
  Horiz. % 39.82% 72.35% 74.78% 61.95% 70.80% 90.04% 100.00%
P/EPS 23.21 46.10 58.05 38.18 54.96 65.87 61.19 -47.57%
  QoQ % -49.65% -20.59% 52.04% -30.53% -16.56% 7.65% -
  Horiz. % 37.93% 75.34% 94.87% 62.40% 89.82% 107.65% 100.00%
EY 4.31 2.17 1.72 2.62 1.82 1.52 1.63 91.10%
  QoQ % 98.62% 26.16% -34.35% 43.96% 19.74% -6.75% -
  Horiz. % 264.42% 133.13% 105.52% 160.74% 111.66% 93.25% 100.00%
DY 0.00 0.00 0.00 4.22 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 0.67 0.67 0.66 0.67 0.73 0.67 0.67 -
  QoQ % 0.00% 1.52% -1.49% -8.22% 8.96% 0.00% -
  Horiz. % 100.00% 100.00% 98.51% 100.00% 108.96% 100.00% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 22/05/13 06/02/13 22/11/12 29/08/12 21/05/12 23/02/12 16/11/11 -
Price 0.9000 0.8850 0.8500 0.8300 0.8300 0.8500 0.8200 -
P/RPS 1.89 3.41 3.50 2.80 3.02 4.16 4.52 -44.05%
  QoQ % -44.57% -2.57% 25.00% -7.28% -27.40% -7.96% -
  Horiz. % 41.81% 75.44% 77.43% 61.95% 66.81% 92.04% 100.00%
P/EPS 24.43 48.00 60.18 38.18 51.83 67.46 61.19 -45.75%
  QoQ % -49.10% -20.24% 57.62% -26.34% -23.17% 10.25% -
  Horiz. % 39.92% 78.44% 98.35% 62.40% 84.70% 110.25% 100.00%
EY 4.09 2.08 1.66 2.62 1.93 1.48 1.63 84.55%
  QoQ % 96.63% 25.30% -36.64% 35.75% 30.41% -9.20% -
  Horiz. % 250.92% 127.61% 101.84% 160.74% 118.40% 90.80% 100.00%
DY 0.00 0.00 0.00 4.22 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 0.71 0.70 0.68 0.67 0.69 0.69 0.67 3.94%
  QoQ % 1.43% 2.94% 1.49% -2.90% 0.00% 2.99% -
  Horiz. % 105.97% 104.48% 101.49% 100.00% 102.99% 102.99% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

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!
PARTNERS & BROKERS