Highlights

[IMASPRO] QoQ Quarter Result on 2019-06-30 [#4]

Stock [IMASPRO]: IMASPRO CORP BHD
Announcement Date 21-Aug-2019
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2019
Quarter 30-Jun-2019  [#4]
Profit Trend QoQ -     84.60%    YoY -     -19.19%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 16,207 17,767 18,195 11,610 17,455 20,844 14,232 9.04%
  QoQ % -8.78% -2.35% 56.72% -33.49% -16.26% 46.46% -
  Horiz. % 113.88% 124.84% 127.85% 81.58% 122.65% 146.46% 100.00%
PBT 1,197 891 1,425 1,641 -989 1,091 1,000 12.72%
  QoQ % 34.34% -37.47% -13.16% 265.93% -190.65% 9.10% -
  Horiz. % 119.70% 89.10% 142.50% 164.10% -98.90% 109.10% 100.00%
Tax -295 -215 -290 -1,759 223 -396 -234 16.68%
  QoQ % -37.21% 25.86% 83.51% -888.79% 156.31% -69.23% -
  Horiz. % 126.07% 91.88% 123.93% 751.71% -95.30% 169.23% 100.00%
NP 902 676 1,135 -118 -766 695 766 11.50%
  QoQ % 33.43% -40.44% 1,061.86% 84.60% -210.22% -9.27% -
  Horiz. % 117.75% 88.25% 148.17% -15.40% -100.00% 90.73% 100.00%
NP to SH 902 676 1,135 -118 -766 695 766 11.50%
  QoQ % 33.43% -40.44% 1,061.86% 84.60% -210.22% -9.27% -
  Horiz. % 117.75% 88.25% 148.17% -15.40% -100.00% 90.73% 100.00%
Tax Rate 24.64 % 24.13 % 20.35 % 107.19 % - % 36.30 % 23.40 % 3.50%
  QoQ % 2.11% 18.57% -81.02% 0.00% 0.00% 55.13% -
  Horiz. % 105.30% 103.12% 86.97% 458.08% 0.00% 155.13% 100.00%
Total Cost 15,305 17,091 17,060 11,728 18,221 20,149 13,466 8.90%
  QoQ % -10.45% 0.18% 45.46% -35.63% -9.57% 49.63% -
  Horiz. % 113.66% 126.92% 126.69% 87.09% 135.31% 149.63% 100.00%
Net Worth 128,800 129,600 129,600 128,000 129,600 132,799 131,999 -1.62%
  QoQ % -0.62% 0.00% 1.25% -1.23% -2.41% 0.61% -
  Horiz. % 97.58% 98.18% 98.18% 96.97% 98.18% 100.61% 100.00%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 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
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 128,800 129,600 129,600 128,000 129,600 132,799 131,999 -1.62%
  QoQ % -0.62% 0.00% 1.25% -1.23% -2.41% 0.61% -
  Horiz. % 97.58% 98.18% 98.18% 96.97% 98.18% 100.61% 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
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 5.57 % 3.80 % 6.24 % -1.02 % -4.39 % 3.33 % 5.38 % 2.34%
  QoQ % 46.58% -39.10% 711.76% 76.77% -231.83% -38.10% -
  Horiz. % 103.53% 70.63% 115.99% -18.96% -81.60% 61.90% 100.00%
ROE 0.70 % 0.52 % 0.88 % -0.09 % -0.59 % 0.52 % 0.58 % 13.34%
  QoQ % 34.62% -40.91% 1,077.78% 84.75% -213.46% -10.34% -
  Horiz. % 120.69% 89.66% 151.72% -15.52% -101.72% 89.66% 100.00%
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 20.26 22.21 22.74 14.51 21.82 26.06 17.79 9.05%
  QoQ % -8.78% -2.33% 56.72% -33.50% -16.27% 46.49% -
  Horiz. % 113.88% 124.85% 127.82% 81.56% 122.65% 146.49% 100.00%
EPS 1.13 0.85 1.42 -0.15 -0.96 0.87 0.96 11.47%
  QoQ % 32.94% -40.14% 1,046.67% 84.37% -210.34% -9.37% -
  Horiz. % 117.71% 88.54% 147.92% -15.63% -100.00% 90.62% 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 1.6200 1.6000 1.6200 1.6600 1.6500 -1.62%
  QoQ % -0.62% 0.00% 1.25% -1.23% -2.41% 0.61% -
  Horiz. % 97.58% 98.18% 98.18% 96.97% 98.18% 100.61% 100.00%
Adjusted Per Share Value based on latest NOSH - 80,000
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 20.26 22.21 22.74 14.51 21.82 26.06 17.79 9.05%
  QoQ % -8.78% -2.33% 56.72% -33.50% -16.27% 46.49% -
  Horiz. % 113.88% 124.85% 127.82% 81.56% 122.65% 146.49% 100.00%
EPS 1.13 0.85 1.42 -0.15 -0.96 0.87 0.96 11.47%
  QoQ % 32.94% -40.14% 1,046.67% 84.37% -210.34% -9.37% -
  Horiz. % 117.71% 88.54% 147.92% -15.63% -100.00% 90.62% 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 1.6200 1.6000 1.6200 1.6600 1.6500 -1.62%
  QoQ % -0.62% 0.00% 1.25% -1.23% -2.41% 0.61% -
  Horiz. % 97.58% 98.18% 98.18% 96.97% 98.18% 100.61% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 2.1300 2.1200 2.2200 2.2200 1.9800 2.2700 2.1000 -
P/RPS 10.51 9.55 9.76 15.30 9.07 8.71 11.80 -7.42%
  QoQ % 10.05% -2.15% -36.21% 68.69% 4.13% -26.19% -
  Horiz. % 89.07% 80.93% 82.71% 129.66% 76.86% 73.81% 100.00%
P/EPS 188.91 250.89 156.48 -1,505.08 -206.79 261.29 219.32 -9.46%
  QoQ % -24.70% 60.33% 110.40% -627.83% -179.14% 19.14% -
  Horiz. % 86.13% 114.39% 71.35% -686.25% -94.29% 119.14% 100.00%
EY 0.53 0.40 0.64 -0.07 -0.48 0.38 0.46 9.89%
  QoQ % 32.50% -37.50% 1,014.29% 85.42% -226.32% -17.39% -
  Horiz. % 115.22% 86.96% 139.13% -15.22% -104.35% 82.61% 100.00%
DY 0.00 0.00 0.00 1.58 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 1.32 1.31 1.37 1.39 1.22 1.37 1.27 2.61%
  QoQ % 0.76% -4.38% -1.44% 13.93% -10.95% 7.87% -
  Horiz. % 103.94% 103.15% 107.87% 109.45% 96.06% 107.87% 100.00%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date - 20/02/20 20/11/19 21/08/19 17/05/19 29/01/19 22/11/18 -
Price 2.2000 2.2100 2.0800 2.1900 1.9700 2.0000 2.1700 -
P/RPS 10.86 9.95 9.15 15.09 9.03 7.68 12.20 -7.46%
  QoQ % 9.15% 8.74% -39.36% 67.11% 17.58% -37.05% -
  Horiz. % 89.02% 81.56% 75.00% 123.69% 74.02% 62.95% 100.00%
P/EPS 195.12 261.54 146.61 -1,484.75 -205.74 230.22 226.63 -9.49%
  QoQ % -25.40% 78.39% 109.87% -621.66% -189.37% 1.58% -
  Horiz. % 86.10% 115.40% 64.69% -655.14% -90.78% 101.58% 100.00%
EY 0.51 0.38 0.68 -0.07 -0.49 0.43 0.44 10.33%
  QoQ % 34.21% -44.12% 1,071.43% 85.71% -213.95% -2.27% -
  Horiz. % 115.91% 86.36% 154.55% -15.91% -111.36% 97.73% 100.00%
DY 0.00 0.00 0.00 1.60 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 1.37 1.36 1.28 1.37 1.22 1.20 1.32 2.51%
  QoQ % 0.74% 6.25% -6.57% 12.30% 1.67% -9.09% -
  Horiz. % 103.79% 103.03% 96.97% 103.79% 92.42% 90.91% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

464  492  569  640 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.030.00 
 DGSB 0.185-0.045 
 IRIS 0.305+0.04 
 MLAB 0.0250.00 
 KGROUP-OR 0.01+0.005 
 MAHSING 1.14+0.01 
 DSONIC 0.585+0.06 
 AT 0.08-0.005 
 KGROUP 0.065+0.005 
 LUSTER 0.19-0.005 

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