Highlights

[IMASPRO] QoQ Quarter Result on 2013-06-30 [#4]

Stock [IMASPRO]: IMASPRO CORP BHD
Announcement Date 27-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 30-Jun-2013  [#4]
Profit Trend QoQ -     -33.80%    YoY -     12.19%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 32,628 27,970 21,654 26,932 38,030 20,775 19,431 41.32%
  QoQ % 16.65% 29.17% -19.60% -29.18% 83.06% 6.92% -
  Horiz. % 167.92% 143.95% 111.44% 138.60% 195.72% 106.92% 100.00%
PBT 4,044 3,392 2,747 2,274 3,682 1,882 1,455 97.80%
  QoQ % 19.22% 23.48% 20.80% -38.24% 95.64% 29.35% -
  Horiz. % 277.94% 233.13% 188.80% 156.29% 253.06% 129.35% 100.00%
Tax -867 -749 -635 -323 -735 -407 -325 92.46%
  QoQ % -15.75% -17.95% -96.59% 56.05% -80.59% -25.23% -
  Horiz. % 266.77% 230.46% 195.38% 99.38% 226.15% 125.23% 100.00%
NP 3,177 2,643 2,112 1,951 2,947 1,475 1,130 99.33%
  QoQ % 20.20% 25.14% 8.25% -33.80% 99.80% 30.53% -
  Horiz. % 281.15% 233.89% 186.90% 172.65% 260.80% 130.53% 100.00%
NP to SH 3,177 2,643 2,112 1,951 2,947 1,475 1,130 99.33%
  QoQ % 20.20% 25.14% 8.25% -33.80% 99.80% 30.53% -
  Horiz. % 281.15% 233.89% 186.90% 172.65% 260.80% 130.53% 100.00%
Tax Rate 21.44 % 22.08 % 23.12 % 14.20 % 19.96 % 21.63 % 22.34 % -2.71%
  QoQ % -2.90% -4.50% 62.82% -28.86% -7.72% -3.18% -
  Horiz. % 95.97% 98.84% 103.49% 63.56% 89.35% 96.82% 100.00%
Total Cost 29,451 25,327 19,542 24,981 35,083 19,300 18,301 37.36%
  QoQ % 16.28% 29.60% -21.77% -28.79% 81.78% 5.46% -
  Horiz. % 160.93% 138.39% 106.78% 136.50% 191.70% 105.46% 100.00%
Net Worth 108,800 108,800 106,400 103,999 101,599 101,599 100,000 5.79%
  QoQ % 0.00% 2.26% 2.31% 2.36% 0.00% 1.60% -
  Horiz. % 108.80% 108.80% 106.40% 104.00% 101.60% 101.60% 100.00%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 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 % - % - % - % 143.52 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 108,800 108,800 106,400 103,999 101,599 101,599 100,000 5.79%
  QoQ % 0.00% 2.26% 2.31% 2.36% 0.00% 1.60% -
  Horiz. % 108.80% 108.80% 106.40% 104.00% 101.60% 101.60% 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
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 9.74 % 9.45 % 9.75 % 7.24 % 7.75 % 7.10 % 5.82 % 41.00%
  QoQ % 3.07% -3.08% 34.67% -6.58% 9.15% 21.99% -
  Horiz. % 167.35% 162.37% 167.53% 124.40% 133.16% 121.99% 100.00%
ROE 2.92 % 2.43 % 1.98 % 1.88 % 2.90 % 1.45 % 1.13 % 88.42%
  QoQ % 20.16% 22.73% 5.32% -35.17% 100.00% 28.32% -
  Horiz. % 258.41% 215.04% 175.22% 166.37% 256.64% 128.32% 100.00%
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 40.79 34.96 27.07 33.67 47.54 25.97 24.29 41.33%
  QoQ % 16.68% 29.15% -19.60% -29.18% 83.06% 6.92% -
  Horiz. % 167.93% 143.93% 111.45% 138.62% 195.72% 106.92% 100.00%
EPS 3.97 3.30 2.64 2.44 3.68 1.84 1.41 99.52%
  QoQ % 20.30% 25.00% 8.20% -33.70% 100.00% 30.50% -
  Horiz. % 281.56% 234.04% 187.23% 173.05% 260.99% 130.50% 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 1.3600 1.3600 1.3300 1.3000 1.2700 1.2700 1.2500 5.79%
  QoQ % 0.00% 2.26% 2.31% 2.36% 0.00% 1.60% -
  Horiz. % 108.80% 108.80% 106.40% 104.00% 101.60% 101.60% 100.00%
Adjusted Per Share Value based on latest NOSH - 80,000
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 40.79 34.96 27.07 33.67 47.54 25.97 24.29 41.33%
  QoQ % 16.68% 29.15% -19.60% -29.18% 83.06% 6.92% -
  Horiz. % 167.93% 143.93% 111.45% 138.62% 195.72% 106.92% 100.00%
EPS 3.97 3.30 2.64 2.44 3.68 1.84 1.41 99.52%
  QoQ % 20.30% 25.00% 8.20% -33.70% 100.00% 30.50% -
  Horiz. % 281.56% 234.04% 187.23% 173.05% 260.99% 130.50% 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 1.3600 1.3600 1.3300 1.3000 1.2700 1.2700 1.2500 5.79%
  QoQ % 0.00% 2.26% 2.31% 2.36% 0.00% 1.60% -
  Horiz. % 108.80% 108.80% 106.40% 104.00% 101.60% 101.60% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.2000 1.2000 0.9100 0.9000 0.8550 0.8500 0.8200 -
P/RPS 2.94 3.43 3.36 2.67 1.80 3.27 3.38 -8.89%
  QoQ % -14.29% 2.08% 25.84% 48.33% -44.95% -3.25% -
  Horiz. % 86.98% 101.48% 99.41% 78.99% 53.25% 96.75% 100.00%
P/EPS 30.22 36.32 34.47 36.90 23.21 46.10 58.05 -35.31%
  QoQ % -16.80% 5.37% -6.59% 58.98% -49.65% -20.59% -
  Horiz. % 52.06% 62.57% 59.38% 63.57% 39.98% 79.41% 100.00%
EY 3.31 2.75 2.90 2.71 4.31 2.17 1.72 54.78%
  QoQ % 20.36% -5.17% 7.01% -37.12% 98.62% 26.16% -
  Horiz. % 192.44% 159.88% 168.60% 157.56% 250.58% 126.16% 100.00%
DY 0.00 0.00 0.00 3.89 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 0.88 0.88 0.68 0.69 0.67 0.67 0.66 21.16%
  QoQ % 0.00% 29.41% -1.45% 2.99% 0.00% 1.52% -
  Horiz. % 133.33% 133.33% 103.03% 104.55% 101.52% 101.52% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 28/05/14 28/01/14 19/11/13 27/08/13 22/05/13 06/02/13 22/11/12 -
Price 1.2000 1.1000 1.0300 0.9150 0.9000 0.8850 0.8500 -
P/RPS 2.94 3.15 3.81 2.72 1.89 3.41 3.50 -10.98%
  QoQ % -6.67% -17.32% 40.07% 43.92% -44.57% -2.57% -
  Horiz. % 84.00% 90.00% 108.86% 77.71% 54.00% 97.43% 100.00%
P/EPS 30.22 33.30 39.02 37.52 24.43 48.00 60.18 -36.85%
  QoQ % -9.25% -14.66% 4.00% 53.58% -49.10% -20.24% -
  Horiz. % 50.22% 55.33% 64.84% 62.35% 40.59% 79.76% 100.00%
EY 3.31 3.00 2.56 2.67 4.09 2.08 1.66 58.49%
  QoQ % 10.33% 17.19% -4.12% -34.72% 96.63% 25.30% -
  Horiz. % 199.40% 180.72% 154.22% 160.84% 246.39% 125.30% 100.00%
DY 0.00 0.00 0.00 3.83 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 0.88 0.81 0.77 0.70 0.71 0.70 0.68 18.77%
  QoQ % 8.64% 5.19% 10.00% -1.41% 1.43% 2.94% -
  Horiz. % 129.41% 119.12% 113.24% 102.94% 104.41% 102.94% 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.
 


 

1977 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.8050.00 
 KOTRA 2.030.00 
 UCREST 0.1250.00 
 EITA 1.490.00 
 PUC 0.0450.00 
 WILLOW 0.560.00 
 IRIS 0.130.00 
 HSI-C9L 0.000.00 
 HOOVER 0.430.00 
 BTECH 0.2050.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers