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.
 


 

457  312  497  727 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AVI 0.16+0.005 
 DGB 0.11-0.015 
 CAREPLS 0.36-0.035 
 SUPERMX 1.78-0.08 
 MTOUCHE 0.19+0.025 
 HSI-C7K 0.18-0.015 
 ARMADA 0.41-0.01 
 HSI-H8K 0.28+0.01 
 KNM 0.31-0.01 
 RSAWIT 0.315+0.025 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers