Highlights

[IMASPRO] QoQ Quarter Result on 2018-06-30 [#4]

Stock [IMASPRO]: IMASPRO CORP BHD
Announcement Date 27-Aug-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2018
Quarter 30-Jun-2018  [#4]
Profit Trend QoQ -     61.92%    YoY -     -325.00%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 17,455 20,844 14,232 19,274 18,793 27,745 15,375 8.84%
  QoQ % -16.26% 46.46% -26.16% 2.56% -32.27% 80.46% -
  Horiz. % 113.53% 135.57% 92.57% 125.36% 122.23% 180.46% 100.00%
PBT -989 1,091 1,000 286 -214 6,699 302 -
  QoQ % -190.65% 9.10% 249.65% 233.64% -103.19% 2,118.21% -
  Horiz. % -327.48% 361.26% 331.13% 94.70% -70.86% 2,218.21% 100.00%
Tax 223 -396 -234 -385 -46 -810 -98 -
  QoQ % 156.31% -69.23% 39.22% -736.96% 94.32% -726.53% -
  Horiz. % -227.55% 404.08% 238.78% 392.86% 46.94% 826.53% 100.00%
NP -766 695 766 -99 -260 5,889 204 -
  QoQ % -210.22% -9.27% 873.74% 61.92% -104.42% 2,786.76% -
  Horiz. % -375.49% 340.69% 375.49% -48.53% -127.45% 2,886.76% 100.00%
NP to SH -766 695 766 -99 -260 5,889 204 -
  QoQ % -210.22% -9.27% 873.74% 61.92% -104.42% 2,786.76% -
  Horiz. % -375.49% 340.69% 375.49% -48.53% -127.45% 2,886.76% 100.00%
Tax Rate - % 36.30 % 23.40 % 134.62 % - % 12.09 % 32.45 % -
  QoQ % 0.00% 55.13% -82.62% 0.00% 0.00% -62.74% -
  Horiz. % 0.00% 111.86% 72.11% 414.85% 0.00% 37.26% 100.00%
Total Cost 18,221 20,149 13,466 19,373 19,053 21,856 15,171 13.00%
  QoQ % -9.57% 49.63% -30.49% 1.68% -12.82% 44.06% -
  Horiz. % 120.10% 132.81% 88.76% 127.70% 125.59% 144.06% 100.00%
Net Worth 129,600 132,799 131,999 131,199 131,999 135,200 129,600 -
  QoQ % -2.41% 0.61% 0.61% -0.61% -2.37% 4.32% -
  Horiz. % 100.00% 102.47% 101.85% 101.23% 101.85% 104.32% 100.00%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 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 % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 129,600 132,799 131,999 131,199 131,999 135,200 129,600 -
  QoQ % -2.41% 0.61% 0.61% -0.61% -2.37% 4.32% -
  Horiz. % 100.00% 102.47% 101.85% 101.23% 101.85% 104.32% 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
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin -4.39 % 3.33 % 5.38 % -0.51 % -1.38 % 21.23 % 1.33 % -
  QoQ % -231.83% -38.10% 1,154.90% 63.04% -106.50% 1,496.24% -
  Horiz. % -330.08% 250.38% 404.51% -38.35% -103.76% 1,596.24% 100.00%
ROE -0.59 % 0.52 % 0.58 % -0.08 % -0.20 % 4.36 % 0.16 % -
  QoQ % -213.46% -10.34% 825.00% 60.00% -104.59% 2,625.00% -
  Horiz. % -368.75% 325.00% 362.50% -50.00% -125.00% 2,725.00% 100.00%
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 21.82 26.06 17.79 24.09 23.49 34.68 19.22 8.83%
  QoQ % -16.27% 46.49% -26.15% 2.55% -32.27% 80.44% -
  Horiz. % 113.53% 135.59% 92.56% 125.34% 122.22% 180.44% 100.00%
EPS -0.96 0.87 0.96 -0.12 -0.33 7.36 0.26 -
  QoQ % -210.34% -9.37% 900.00% 63.64% -104.48% 2,730.77% -
  Horiz. % -369.23% 334.62% 369.23% -46.15% -126.92% 2,830.77% 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 1.6200 1.6600 1.6500 1.6400 1.6500 1.6900 1.6200 -
  QoQ % -2.41% 0.61% 0.61% -0.61% -2.37% 4.32% -
  Horiz. % 100.00% 102.47% 101.85% 101.23% 101.85% 104.32% 100.00%
Adjusted Per Share Value based on latest NOSH - 80,000
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 21.82 26.06 17.79 24.09 23.49 34.68 19.22 8.83%
  QoQ % -16.27% 46.49% -26.15% 2.55% -32.27% 80.44% -
  Horiz. % 113.53% 135.59% 92.56% 125.34% 122.22% 180.44% 100.00%
EPS -0.96 0.87 0.96 -0.12 -0.33 7.36 0.26 -
  QoQ % -210.34% -9.37% 900.00% 63.64% -104.48% 2,730.77% -
  Horiz. % -369.23% 334.62% 369.23% -46.15% -126.92% 2,830.77% 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 1.6200 1.6600 1.6500 1.6400 1.6500 1.6900 1.6200 -
  QoQ % -2.41% 0.61% 0.61% -0.61% -2.37% 4.32% -
  Horiz. % 100.00% 102.47% 101.85% 101.23% 101.85% 104.32% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 1.9800 2.2700 2.1000 1.9000 1.8400 1.8100 1.8300 -
P/RPS 9.07 8.71 11.80 7.89 7.83 5.22 9.52 -3.18%
  QoQ % 4.13% -26.19% 49.56% 0.77% 50.00% -45.17% -
  Horiz. % 95.27% 91.49% 123.95% 82.88% 82.25% 54.83% 100.00%
P/EPS -206.79 261.29 219.32 -1,535.35 -566.15 24.59 717.65 -
  QoQ % -179.14% 19.14% 114.28% -171.19% -2,402.36% -96.57% -
  Horiz. % -28.81% 36.41% 30.56% -213.94% -78.89% 3.43% 100.00%
EY -0.48 0.38 0.46 -0.07 -0.18 4.07 0.14 -
  QoQ % -226.32% -17.39% 757.14% 61.11% -104.42% 2,807.14% -
  Horiz. % -342.86% 271.43% 328.57% -50.00% -128.57% 2,907.14% 100.00%
DY 0.00 0.00 0.00 1.84 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 1.22 1.37 1.27 1.16 1.12 1.07 1.13 5.25%
  QoQ % -10.95% 7.87% 9.48% 3.57% 4.67% -5.31% -
  Horiz. % 107.96% 121.24% 112.39% 102.65% 99.12% 94.69% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 17/05/19 29/01/19 22/11/18 27/08/18 - 07/02/18 22/11/17 -
Price 1.9700 2.0000 2.1700 2.2500 2.3500 1.7900 1.8100 -
P/RPS 9.03 7.68 12.20 9.34 10.00 5.16 9.42 -2.78%
  QoQ % 17.58% -37.05% 30.62% -6.60% 93.80% -45.22% -
  Horiz. % 95.86% 81.53% 129.51% 99.15% 106.16% 54.78% 100.00%
P/EPS -205.74 230.22 226.63 -1,818.18 -723.08 24.32 709.80 -
  QoQ % -189.37% 1.58% 112.46% -151.45% -3,073.19% -96.57% -
  Horiz. % -28.99% 32.43% 31.93% -256.15% -101.87% 3.43% 100.00%
EY -0.49 0.43 0.44 -0.06 -0.14 4.11 0.14 -
  QoQ % -213.95% -2.27% 833.33% 57.14% -103.41% 2,835.71% -
  Horiz. % -350.00% 307.14% 314.29% -42.86% -100.00% 2,935.71% 100.00%
DY 0.00 0.00 0.00 1.56 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 1.22 1.20 1.32 1.37 1.42 1.06 1.12 5.87%
  QoQ % 1.67% -9.09% -3.65% -3.52% 33.96% -5.36% -
  Horiz. % 108.93% 107.14% 117.86% 122.32% 126.79% 94.64% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

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