Highlights

[IMASPRO] QoQ Quarter Result on 2014-06-30 [#4]

Stock [IMASPRO]: IMASPRO CORP BHD
Announcement Date 27-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2014
Quarter 30-Jun-2014  [#4]
Profit Trend QoQ -     -61.91%    YoY -     -37.98%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 38,139 25,356 18,788 26,171 32,628 27,970 21,654 45.89%
  QoQ % 50.41% 34.96% -28.21% -19.79% 16.65% 29.17% -
  Horiz. % 176.13% 117.10% 86.76% 120.86% 150.68% 129.17% 100.00%
PBT 5,789 3,052 2,392 1,140 4,044 3,392 2,747 64.45%
  QoQ % 89.68% 27.59% 109.82% -71.81% 19.22% 23.48% -
  Horiz. % 210.74% 111.10% 87.08% 41.50% 147.22% 123.48% 100.00%
Tax -1,246 -613 -556 70 -867 -749 -635 56.80%
  QoQ % -103.26% -10.25% -894.29% 108.07% -15.75% -17.95% -
  Horiz. % 196.22% 96.54% 87.56% -11.02% 136.54% 117.95% 100.00%
NP 4,543 2,439 1,836 1,210 3,177 2,643 2,112 66.71%
  QoQ % 86.26% 32.84% 51.74% -61.91% 20.20% 25.14% -
  Horiz. % 215.10% 115.48% 86.93% 57.29% 150.43% 125.14% 100.00%
NP to SH 4,543 2,439 1,836 1,210 3,177 2,643 2,112 66.71%
  QoQ % 86.26% 32.84% 51.74% -61.91% 20.20% 25.14% -
  Horiz. % 215.10% 115.48% 86.93% 57.29% 150.43% 125.14% 100.00%
Tax Rate 21.52 % 20.09 % 23.24 % -6.14 % 21.44 % 22.08 % 23.12 % -4.67%
  QoQ % 7.12% -13.55% 478.50% -128.64% -2.90% -4.50% -
  Horiz. % 93.08% 86.89% 100.52% -26.56% 92.73% 95.50% 100.00%
Total Cost 33,596 22,917 16,952 24,961 29,451 25,327 19,542 43.56%
  QoQ % 46.60% 35.19% -32.09% -15.25% 16.28% 29.60% -
  Horiz. % 171.92% 117.27% 86.75% 127.73% 150.71% 129.60% 100.00%
Net Worth 116,800 115,200 111,999 110,399 108,800 108,800 106,400 6.42%
  QoQ % 1.39% 2.86% 1.45% 1.47% 0.00% 2.26% -
  Horiz. % 109.77% 108.27% 105.26% 103.76% 102.26% 102.26% 100.00%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 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 % - % - % - % 231.40 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 116,800 115,200 111,999 110,399 108,800 108,800 106,400 6.42%
  QoQ % 1.39% 2.86% 1.45% 1.47% 0.00% 2.26% -
  Horiz. % 109.77% 108.27% 105.26% 103.76% 102.26% 102.26% 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
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 11.91 % 9.62 % 9.77 % 4.62 % 9.74 % 9.45 % 9.75 % 14.29%
  QoQ % 23.80% -1.54% 111.47% -52.57% 3.07% -3.08% -
  Horiz. % 122.15% 98.67% 100.21% 47.38% 99.90% 96.92% 100.00%
ROE 3.89 % 2.12 % 1.64 % 1.10 % 2.92 % 2.43 % 1.98 % 56.93%
  QoQ % 83.49% 29.27% 49.09% -62.33% 20.16% 22.73% -
  Horiz. % 196.46% 107.07% 82.83% 55.56% 147.47% 122.73% 100.00%
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 47.67 31.70 23.49 32.71 40.79 34.96 27.07 45.88%
  QoQ % 50.38% 34.95% -28.19% -19.81% 16.68% 29.15% -
  Horiz. % 176.10% 117.10% 86.78% 120.83% 150.68% 129.15% 100.00%
EPS 5.68 3.05 2.30 1.51 3.97 3.30 2.64 66.74%
  QoQ % 86.23% 32.61% 52.32% -61.96% 20.30% 25.00% -
  Horiz. % 215.15% 115.53% 87.12% 57.20% 150.38% 125.00% 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 1.4600 1.4400 1.4000 1.3800 1.3600 1.3600 1.3300 6.42%
  QoQ % 1.39% 2.86% 1.45% 1.47% 0.00% 2.26% -
  Horiz. % 109.77% 108.27% 105.26% 103.76% 102.26% 102.26% 100.00%
Adjusted Per Share Value based on latest NOSH - 80,000
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 47.67 31.70 23.49 32.71 40.79 34.96 27.07 45.88%
  QoQ % 50.38% 34.95% -28.19% -19.81% 16.68% 29.15% -
  Horiz. % 176.10% 117.10% 86.78% 120.83% 150.68% 129.15% 100.00%
EPS 5.68 3.05 2.30 1.51 3.97 3.30 2.64 66.74%
  QoQ % 86.23% 32.61% 52.32% -61.96% 20.30% 25.00% -
  Horiz. % 215.15% 115.53% 87.12% 57.20% 150.38% 125.00% 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 1.4600 1.4400 1.4000 1.3800 1.3600 1.3600 1.3300 6.42%
  QoQ % 1.39% 2.86% 1.45% 1.47% 0.00% 2.26% -
  Horiz. % 109.77% 108.27% 105.26% 103.76% 102.26% 102.26% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 1.8500 1.2500 1.4000 1.2200 1.2000 1.2000 0.9100 -
P/RPS 3.88 3.94 5.96 3.73 2.94 3.43 3.36 10.08%
  QoQ % -1.52% -33.89% 59.79% 26.87% -14.29% 2.08% -
  Horiz. % 115.48% 117.26% 177.38% 111.01% 87.50% 102.08% 100.00%
P/EPS 32.58 41.00 61.00 80.66 30.22 36.32 34.47 -3.69%
  QoQ % -20.54% -32.79% -24.37% 166.91% -16.80% 5.37% -
  Horiz. % 94.52% 118.94% 176.97% 234.00% 87.67% 105.37% 100.00%
EY 3.07 2.44 1.64 1.24 3.31 2.75 2.90 3.87%
  QoQ % 25.82% 48.78% 32.26% -62.54% 20.36% -5.17% -
  Horiz. % 105.86% 84.14% 56.55% 42.76% 114.14% 94.83% 100.00%
DY 0.00 0.00 0.00 2.87 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 1.27 0.87 1.00 0.88 0.88 0.88 0.68 51.72%
  QoQ % 45.98% -13.00% 13.64% 0.00% 0.00% 29.41% -
  Horiz. % 186.76% 127.94% 147.06% 129.41% 129.41% 129.41% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 27/05/15 12/02/15 20/11/14 27/08/14 28/05/14 28/01/14 19/11/13 -
Price 1.6300 1.1900 1.2500 1.2500 1.2000 1.1000 1.0300 -
P/RPS 3.42 3.75 5.32 3.82 2.94 3.15 3.81 -6.95%
  QoQ % -8.80% -29.51% 39.27% 29.93% -6.67% -17.32% -
  Horiz. % 89.76% 98.43% 139.63% 100.26% 77.17% 82.68% 100.00%
P/EPS 28.70 39.03 54.47 82.64 30.22 33.30 39.02 -18.53%
  QoQ % -26.47% -28.35% -34.09% 173.46% -9.25% -14.66% -
  Horiz. % 73.55% 100.03% 139.60% 211.79% 77.45% 85.34% 100.00%
EY 3.48 2.56 1.84 1.21 3.31 3.00 2.56 22.74%
  QoQ % 35.94% 39.13% 52.07% -63.44% 10.33% 17.19% -
  Horiz. % 135.94% 100.00% 71.88% 47.27% 129.30% 117.19% 100.00%
DY 0.00 0.00 0.00 2.80 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 0.83 0.89 0.91 0.88 0.81 0.77 28.41%
  QoQ % 34.94% -6.74% -2.20% 3.41% 8.64% 5.19% -
  Horiz. % 145.45% 107.79% 115.58% 118.18% 114.29% 105.19% 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