Highlights

[IMASPRO] QoQ Quarter Result on 2016-06-30 [#4]

Stock [IMASPRO]: IMASPRO CORP BHD
Announcement Date 30-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2016
Quarter 30-Jun-2016  [#4]
Profit Trend QoQ -     -18.82%    YoY -     90.64%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 16,363 21,816 14,391 14,580 20,986 23,052 14,985 6.03%
  QoQ % -25.00% 51.59% -1.30% -30.53% -8.96% 53.83% -
  Horiz. % 109.20% 145.59% 96.04% 97.30% 140.05% 153.83% 100.00%
PBT 2,044 3,035 2,041 2,295 3,545 2,017 3,455 -29.50%
  QoQ % -32.65% 48.70% -11.07% -35.26% 75.76% -41.62% -
  Horiz. % 59.16% 87.84% 59.07% 66.43% 102.60% 58.38% 100.00%
Tax -473 -585 -380 -34 -760 -375 -838 -31.68%
  QoQ % 19.15% -53.95% -1,017.65% 95.53% -102.67% 55.25% -
  Horiz. % 56.44% 69.81% 45.35% 4.06% 90.69% 44.75% 100.00%
NP 1,571 2,450 1,661 2,261 2,785 1,642 2,617 -28.82%
  QoQ % -35.88% 47.50% -26.54% -18.82% 69.61% -37.26% -
  Horiz. % 60.03% 93.62% 63.47% 86.40% 106.42% 62.74% 100.00%
NP to SH 1,571 2,450 1,661 2,261 2,785 1,642 2,617 -28.82%
  QoQ % -35.88% 47.50% -26.54% -18.82% 69.61% -37.26% -
  Horiz. % 60.03% 93.62% 63.47% 86.40% 106.42% 62.74% 100.00%
Tax Rate 23.14 % 19.28 % 18.62 % 1.48 % 21.44 % 18.59 % 24.25 % -3.07%
  QoQ % 20.02% 3.54% 1,158.11% -93.10% 15.33% -23.34% -
  Horiz. % 95.42% 79.51% 76.78% 6.10% 88.41% 76.66% 100.00%
Total Cost 14,792 19,366 12,730 12,319 18,201 21,410 12,368 12.66%
  QoQ % -23.62% 52.13% 3.34% -32.32% -14.99% 73.11% -
  Horiz. % 119.60% 156.58% 102.93% 99.60% 147.16% 173.11% 100.00%
Net Worth 128,800 129,600 126,400 125,600 123,199 123,999 122,399 3.45%
  QoQ % -0.62% 2.53% 0.64% 1.95% -0.65% 1.31% -
  Horiz. % 105.23% 105.88% 103.27% 102.61% 100.65% 101.31% 100.00%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 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 % - % - % - % 123.84 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 128,800 129,600 126,400 125,600 123,199 123,999 122,399 3.45%
  QoQ % -0.62% 2.53% 0.64% 1.95% -0.65% 1.31% -
  Horiz. % 105.23% 105.88% 103.27% 102.61% 100.65% 101.31% 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
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 9.60 % 11.23 % 11.54 % 15.51 % 13.27 % 7.12 % 17.46 % -32.86%
  QoQ % -14.51% -2.69% -25.60% 16.88% 86.38% -59.22% -
  Horiz. % 54.98% 64.32% 66.09% 88.83% 76.00% 40.78% 100.00%
ROE 1.22 % 1.89 % 1.31 % 1.80 % 2.26 % 1.32 % 2.14 % -31.22%
  QoQ % -35.45% 44.27% -27.22% -20.35% 71.21% -38.32% -
  Horiz. % 57.01% 88.32% 61.21% 84.11% 105.61% 61.68% 100.00%
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 20.45 27.27 17.99 18.23 26.23 28.82 18.73 6.03%
  QoQ % -25.01% 51.58% -1.32% -30.50% -8.99% 53.87% -
  Horiz. % 109.18% 145.60% 96.05% 97.33% 140.04% 153.87% 100.00%
EPS 1.96 3.06 2.08 2.83 3.48 2.05 3.27 -28.89%
  QoQ % -35.95% 47.12% -26.50% -18.68% 69.76% -37.31% -
  Horiz. % 59.94% 93.58% 63.61% 86.54% 106.42% 62.69% 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 1.6100 1.6200 1.5800 1.5700 1.5400 1.5500 1.5300 3.45%
  QoQ % -0.62% 2.53% 0.64% 1.95% -0.65% 1.31% -
  Horiz. % 105.23% 105.88% 103.27% 102.61% 100.65% 101.31% 100.00%
Adjusted Per Share Value based on latest NOSH - 80,000
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 20.45 27.27 17.99 18.23 26.23 28.82 18.73 6.03%
  QoQ % -25.01% 51.58% -1.32% -30.50% -8.99% 53.87% -
  Horiz. % 109.18% 145.60% 96.05% 97.33% 140.04% 153.87% 100.00%
EPS 1.96 3.06 2.08 2.83 3.48 2.05 3.27 -28.89%
  QoQ % -35.95% 47.12% -26.50% -18.68% 69.76% -37.31% -
  Horiz. % 59.94% 93.58% 63.61% 86.54% 106.42% 62.69% 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 1.6100 1.6200 1.5800 1.5700 1.5400 1.5500 1.5300 3.45%
  QoQ % -0.62% 2.53% 0.64% 1.95% -0.65% 1.31% -
  Horiz. % 105.23% 105.88% 103.27% 102.61% 100.65% 101.31% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 1.9200 2.0400 2.0700 2.1700 2.0200 1.9200 1.6200 -
P/RPS 9.39 7.48 11.51 11.91 7.70 6.66 8.65 5.62%
  QoQ % 25.53% -35.01% -3.36% 54.68% 15.62% -23.01% -
  Horiz. % 108.55% 86.47% 133.06% 137.69% 89.02% 76.99% 100.00%
P/EPS 97.77 66.61 99.70 76.78 58.03 93.54 49.52 57.32%
  QoQ % 46.78% -33.19% 29.85% 32.31% -37.96% 88.89% -
  Horiz. % 197.44% 134.51% 201.33% 155.05% 117.18% 188.89% 100.00%
EY 1.02 1.50 1.00 1.30 1.72 1.07 2.02 -36.56%
  QoQ % -32.00% 50.00% -23.08% -24.42% 60.75% -47.03% -
  Horiz. % 50.50% 74.26% 49.50% 64.36% 85.15% 52.97% 100.00%
DY 0.00 0.00 0.00 1.61 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 1.19 1.26 1.31 1.38 1.31 1.24 1.06 8.01%
  QoQ % -5.56% -3.82% -5.07% 5.34% 5.65% 16.98% -
  Horiz. % 112.26% 118.87% 123.58% 130.19% 123.58% 116.98% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 24/05/17 25/01/17 17/11/16 30/08/16 25/05/16 04/02/16 19/11/15 -
Price 1.9000 2.0300 2.0400 2.0700 2.1500 1.9800 1.7000 -
P/RPS 9.29 7.44 11.34 11.36 8.20 6.87 9.08 1.53%
  QoQ % 24.87% -34.39% -0.18% 38.54% 19.36% -24.34% -
  Horiz. % 102.31% 81.94% 124.89% 125.11% 90.31% 75.66% 100.00%
P/EPS 96.75 66.29 98.25 73.24 61.76 96.47 51.97 51.28%
  QoQ % 45.95% -32.53% 34.15% 18.59% -35.98% 85.63% -
  Horiz. % 186.17% 127.55% 189.05% 140.93% 118.84% 185.63% 100.00%
EY 1.03 1.51 1.02 1.37 1.62 1.04 1.92 -33.95%
  QoQ % -31.79% 48.04% -25.55% -15.43% 55.77% -45.83% -
  Horiz. % 53.65% 78.65% 53.12% 71.35% 84.38% 54.17% 100.00%
DY 0.00 0.00 0.00 1.69 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 1.18 1.25 1.29 1.32 1.40 1.28 1.11 4.16%
  QoQ % -5.60% -3.10% -2.27% -5.71% 9.38% 15.32% -
  Horiz. % 106.31% 112.61% 116.22% 118.92% 126.13% 115.32% 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