Highlights

[IMASPRO] QoQ Quarter Result on 2011-09-30 [#1]

Stock [IMASPRO]: IMASPRO CORP BHD
Announcement Date 16-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2012
Quarter 30-Sep-2011  [#1]
Profit Trend QoQ -     -48.41%    YoY -     -48.83%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 23,713 22,013 16,298 14,460 21,053 23,124 23,814 -0.28%
  QoQ % 7.72% 35.07% 12.71% -31.32% -8.96% -2.90% -
  Horiz. % 99.58% 92.44% 68.44% 60.72% 88.41% 97.10% 100.00%
PBT 2,260 1,598 1,293 1,384 2,666 1,826 3,058 -18.27%
  QoQ % 41.43% 23.59% -6.58% -48.09% 46.00% -40.29% -
  Horiz. % 73.90% 52.26% 42.28% 45.26% 87.18% 59.71% 100.00%
Tax -521 -317 -287 -315 -594 -296 -651 -13.81%
  QoQ % -64.35% -10.45% 8.89% 46.97% -100.68% 54.53% -
  Horiz. % 80.03% 48.69% 44.09% 48.39% 91.24% 45.47% 100.00%
NP 1,739 1,281 1,006 1,069 2,072 1,530 2,407 -19.50%
  QoQ % 35.75% 27.34% -5.89% -48.41% 35.42% -36.44% -
  Horiz. % 72.25% 53.22% 41.79% 44.41% 86.08% 63.56% 100.00%
NP to SH 1,739 1,281 1,006 1,069 2,072 1,530 2,407 -19.50%
  QoQ % 35.75% 27.34% -5.89% -48.41% 35.42% -36.44% -
  Horiz. % 72.25% 53.22% 41.79% 44.41% 86.08% 63.56% 100.00%
Tax Rate 23.05 % 19.84 % 22.20 % 22.76 % 22.28 % 16.21 % 21.29 % 5.44%
  QoQ % 16.18% -10.63% -2.46% 2.15% 37.45% -23.86% -
  Horiz. % 108.27% 93.19% 104.27% 106.90% 104.65% 76.14% 100.00%
Total Cost 21,974 20,732 15,292 13,391 18,981 21,594 21,407 1.76%
  QoQ % 5.99% 35.57% 14.20% -29.45% -12.10% 0.87% -
  Horiz. % 102.65% 96.85% 71.43% 62.55% 88.67% 100.87% 100.00%
Net Worth 99,200 96,800 98,204 97,326 96,000 93,722 95,160 2.81%
  QoQ % 2.48% -1.43% 0.90% 1.38% 2.43% -1.51% -
  Horiz. % 104.24% 101.72% 103.20% 102.28% 100.88% 98.49% 100.00%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 2,800 - - - 2,800 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % 161.01 % - % - % - % 135.14 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 119.14% 0.00% 0.00% 0.00% 100.00% - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 99,200 96,800 98,204 97,326 96,000 93,722 95,160 2.81%
  QoQ % 2.48% -1.43% 0.90% 1.38% 2.43% -1.51% -
  Horiz. % 104.24% 101.72% 103.20% 102.28% 100.88% 98.49% 100.00%
NOSH 80,000 80,000 79,841 79,776 80,000 80,104 79,966 0.03%
  QoQ % 0.00% 0.20% 0.08% -0.28% -0.13% 0.17% -
  Horiz. % 100.04% 100.04% 99.84% 99.76% 100.04% 100.17% 100.00%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 7.33 % 5.82 % 6.17 % 7.39 % 9.84 % 6.62 % 10.11 % -19.31%
  QoQ % 25.95% -5.67% -16.51% -24.90% 48.64% -34.52% -
  Horiz. % 72.50% 57.57% 61.03% 73.10% 97.33% 65.48% 100.00%
ROE 1.75 % 1.32 % 1.02 % 1.10 % 2.16 % 1.63 % 2.53 % -21.80%
  QoQ % 32.58% 29.41% -7.27% -49.07% 32.52% -35.57% -
  Horiz. % 69.17% 52.17% 40.32% 43.48% 85.38% 64.43% 100.00%
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 29.64 27.52 20.41 18.13 26.32 28.87 29.78 -0.31%
  QoQ % 7.70% 34.84% 12.58% -31.12% -8.83% -3.06% -
  Horiz. % 99.53% 92.41% 68.54% 60.88% 88.38% 96.94% 100.00%
EPS 2.17 1.60 1.26 1.34 2.59 1.91 3.01 -19.61%
  QoQ % 35.62% 26.98% -5.97% -48.26% 35.60% -36.54% -
  Horiz. % 72.09% 53.16% 41.86% 44.52% 86.05% 63.46% 100.00%
DPS 3.50 0.00 0.00 0.00 3.50 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.2400 1.2100 1.2300 1.2200 1.2000 1.1700 1.1900 2.78%
  QoQ % 2.48% -1.63% 0.82% 1.67% 2.56% -1.68% -
  Horiz. % 104.20% 101.68% 103.36% 102.52% 100.84% 98.32% 100.00%
Adjusted Per Share Value based on latest NOSH - 80,000
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 29.64 27.52 20.37 18.08 26.32 28.91 29.77 -0.29%
  QoQ % 7.70% 35.10% 12.67% -31.31% -8.96% -2.89% -
  Horiz. % 99.56% 92.44% 68.42% 60.73% 88.41% 97.11% 100.00%
EPS 2.17 1.60 1.26 1.34 2.59 1.91 3.01 -19.61%
  QoQ % 35.62% 26.98% -5.97% -48.26% 35.60% -36.54% -
  Horiz. % 72.09% 53.16% 41.86% 44.52% 86.05% 63.46% 100.00%
DPS 3.50 0.00 0.00 0.00 3.50 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.2400 1.2100 1.2276 1.2166 1.2000 1.1715 1.1895 2.81%
  QoQ % 2.48% -1.43% 0.90% 1.38% 2.43% -1.51% -
  Horiz. % 104.25% 101.72% 103.20% 102.28% 100.88% 98.49% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.8300 0.8800 0.8300 0.8200 0.9250 0.8800 0.8900 -
P/RPS 2.80 3.20 4.07 4.52 3.51 3.05 2.99 -4.29%
  QoQ % -12.50% -21.38% -9.96% 28.77% 15.08% 2.01% -
  Horiz. % 93.65% 107.02% 136.12% 151.17% 117.39% 102.01% 100.00%
P/EPS 38.18 54.96 65.87 61.19 35.71 46.07 29.57 18.59%
  QoQ % -30.53% -16.56% 7.65% 71.35% -22.49% 55.80% -
  Horiz. % 129.12% 185.86% 222.76% 206.93% 120.76% 155.80% 100.00%
EY 2.62 1.82 1.52 1.63 2.80 2.17 3.38 -15.63%
  QoQ % 43.96% 19.74% -6.75% -41.79% 29.03% -35.80% -
  Horiz. % 77.51% 53.85% 44.97% 48.22% 82.84% 64.20% 100.00%
DY 4.22 0.00 0.00 0.00 3.78 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 111.64% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.67 0.73 0.67 0.67 0.77 0.75 0.75 -7.25%
  QoQ % -8.22% 8.96% 0.00% -12.99% 2.67% 0.00% -
  Horiz. % 89.33% 97.33% 89.33% 89.33% 102.67% 100.00% 100.00%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 21/05/12 23/02/12 16/11/11 25/08/11 26/05/11 28/01/11 -
Price 0.8300 0.8300 0.8500 0.8200 0.8400 0.9300 0.9200 -
P/RPS 2.80 3.02 4.16 4.52 3.19 3.22 3.09 -6.36%
  QoQ % -7.28% -27.40% -7.96% 41.69% -0.93% 4.21% -
  Horiz. % 90.61% 97.73% 134.63% 146.28% 103.24% 104.21% 100.00%
P/EPS 38.18 51.83 67.46 61.19 32.43 48.69 30.56 16.01%
  QoQ % -26.34% -23.17% 10.25% 88.68% -33.39% 59.33% -
  Horiz. % 124.93% 169.60% 220.75% 200.23% 106.12% 159.33% 100.00%
EY 2.62 1.93 1.48 1.63 3.08 2.05 3.27 -13.75%
  QoQ % 35.75% 30.41% -9.20% -47.08% 50.24% -37.31% -
  Horiz. % 80.12% 59.02% 45.26% 49.85% 94.19% 62.69% 100.00%
DY 4.22 0.00 0.00 0.00 4.17 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 101.20% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.67 0.69 0.69 0.67 0.70 0.79 0.77 -8.86%
  QoQ % -2.90% 0.00% 2.99% -4.29% -11.39% 2.60% -
  Horiz. % 87.01% 89.61% 89.61% 87.01% 90.91% 102.60% 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.
 


 

279  221  537  1238 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.285+0.035 
 VC 0.090.00 
 XDL 0.165+0.005 
 SUPERMX 1.55+0.10 
 HSI-H8K 0.155-0.035 
 MYEG 1.16+0.05 
 THHEAVY 0.1350.00 
 HSI-C7K 0.36+0.05 
 PERDANA 0.53+0.02 
 HUBLINE 0.045-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
2. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
3. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
4. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
5. Response to "MNRB - Top 10 Dangers You Must Know About MNRB" An Davis's Blog
6. Rais Yatim: New China visa rules for Malaysians will open floodgates to ‘hundreds of thousands’ save malaysia!!!
7. 千万不要抱股过新年?新年前套利才是王道? Qt_Trader
8. Gamuda - Double Happiness On The Way Kenanga Research & Investment
Partners & Brokers