Highlights

[IMASPRO] QoQ Quarter Result on 2014-09-30 [#1]

Stock [IMASPRO]: IMASPRO CORP BHD
Announcement Date 20-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 30-Sep-2014  [#1]
Profit Trend QoQ -     51.74%    YoY -     -13.07%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 23,121 38,139 25,356 18,788 26,171 32,628 27,970 -11.95%
  QoQ % -39.38% 50.41% 34.96% -28.21% -19.79% 16.65% -
  Horiz. % 82.66% 136.36% 90.65% 67.17% 93.57% 116.65% 100.00%
PBT 1,643 5,789 3,052 2,392 1,140 4,044 3,392 -38.41%
  QoQ % -71.62% 89.68% 27.59% 109.82% -71.81% 19.22% -
  Horiz. % 48.44% 170.67% 89.98% 70.52% 33.61% 119.22% 100.00%
Tax -457 -1,246 -613 -556 70 -867 -749 -28.13%
  QoQ % 63.32% -103.26% -10.25% -894.29% 108.07% -15.75% -
  Horiz. % 61.01% 166.36% 81.84% 74.23% -9.35% 115.75% 100.00%
NP 1,186 4,543 2,439 1,836 1,210 3,177 2,643 -41.47%
  QoQ % -73.89% 86.26% 32.84% 51.74% -61.91% 20.20% -
  Horiz. % 44.87% 171.89% 92.28% 69.47% 45.78% 120.20% 100.00%
NP to SH 1,186 4,543 2,439 1,836 1,210 3,177 2,643 -41.47%
  QoQ % -73.89% 86.26% 32.84% 51.74% -61.91% 20.20% -
  Horiz. % 44.87% 171.89% 92.28% 69.47% 45.78% 120.20% 100.00%
Tax Rate 27.81 % 21.52 % 20.09 % 23.24 % -6.14 % 21.44 % 22.08 % 16.68%
  QoQ % 29.23% 7.12% -13.55% 478.50% -128.64% -2.90% -
  Horiz. % 125.95% 97.46% 90.99% 105.25% -27.81% 97.10% 100.00%
Total Cost 21,935 33,596 22,917 16,952 24,961 29,451 25,327 -9.16%
  QoQ % -34.71% 46.60% 35.19% -32.09% -15.25% 16.28% -
  Horiz. % 86.61% 132.65% 90.48% 66.93% 98.55% 116.28% 100.00%
Net Worth 119,200 116,800 115,200 111,999 110,399 108,800 108,800 6.29%
  QoQ % 2.05% 1.39% 2.86% 1.45% 1.47% 0.00% -
  Horiz. % 109.56% 107.35% 105.88% 102.94% 101.47% 100.00% 100.00%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 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 % 236.09 % - % - % - % 231.40 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 102.03% 0.00% 0.00% 0.00% 100.00% - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 119,200 116,800 115,200 111,999 110,399 108,800 108,800 6.29%
  QoQ % 2.05% 1.39% 2.86% 1.45% 1.47% 0.00% -
  Horiz. % 109.56% 107.35% 105.88% 102.94% 101.47% 100.00% 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
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 5.13 % 11.91 % 9.62 % 9.77 % 4.62 % 9.74 % 9.45 % -33.53%
  QoQ % -56.93% 23.80% -1.54% 111.47% -52.57% 3.07% -
  Horiz. % 54.29% 126.03% 101.80% 103.39% 48.89% 103.07% 100.00%
ROE 0.99 % 3.89 % 2.12 % 1.64 % 1.10 % 2.92 % 2.43 % -45.13%
  QoQ % -74.55% 83.49% 29.27% 49.09% -62.33% 20.16% -
  Horiz. % 40.74% 160.08% 87.24% 67.49% 45.27% 120.16% 100.00%
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 28.90 47.67 31.70 23.49 32.71 40.79 34.96 -11.95%
  QoQ % -39.37% 50.38% 34.95% -28.19% -19.81% 16.68% -
  Horiz. % 82.67% 136.36% 90.68% 67.19% 93.56% 116.68% 100.00%
EPS 1.48 5.68 3.05 2.30 1.51 3.97 3.30 -41.49%
  QoQ % -73.94% 86.23% 32.61% 52.32% -61.96% 20.30% -
  Horiz. % 44.85% 172.12% 92.42% 69.70% 45.76% 120.30% 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 1.4900 1.4600 1.4400 1.4000 1.3800 1.3600 1.3600 6.29%
  QoQ % 2.05% 1.39% 2.86% 1.45% 1.47% 0.00% -
  Horiz. % 109.56% 107.35% 105.88% 102.94% 101.47% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 80,000
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 28.90 47.67 31.70 23.49 32.71 40.79 34.96 -11.95%
  QoQ % -39.37% 50.38% 34.95% -28.19% -19.81% 16.68% -
  Horiz. % 82.67% 136.36% 90.68% 67.19% 93.56% 116.68% 100.00%
EPS 1.48 5.68 3.05 2.30 1.51 3.97 3.30 -41.49%
  QoQ % -73.94% 86.23% 32.61% 52.32% -61.96% 20.30% -
  Horiz. % 44.85% 172.12% 92.42% 69.70% 45.76% 120.30% 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 1.4900 1.4600 1.4400 1.4000 1.3800 1.3600 1.3600 6.29%
  QoQ % 2.05% 1.39% 2.86% 1.45% 1.47% 0.00% -
  Horiz. % 109.56% 107.35% 105.88% 102.94% 101.47% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.4300 1.8500 1.2500 1.4000 1.2200 1.2000 1.2000 -
P/RPS 4.95 3.88 3.94 5.96 3.73 2.94 3.43 27.79%
  QoQ % 27.58% -1.52% -33.89% 59.79% 26.87% -14.29% -
  Horiz. % 144.31% 113.12% 114.87% 173.76% 108.75% 85.71% 100.00%
P/EPS 96.46 32.58 41.00 61.00 80.66 30.22 36.32 92.12%
  QoQ % 196.07% -20.54% -32.79% -24.37% 166.91% -16.80% -
  Horiz. % 265.58% 89.70% 112.89% 167.95% 222.08% 83.20% 100.00%
EY 1.04 3.07 2.44 1.64 1.24 3.31 2.75 -47.80%
  QoQ % -66.12% 25.82% 48.78% 32.26% -62.54% 20.36% -
  Horiz. % 37.82% 111.64% 88.73% 59.64% 45.09% 120.36% 100.00%
DY 2.45 0.00 0.00 0.00 2.87 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 85.37% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.96 1.27 0.87 1.00 0.88 0.88 0.88 5.99%
  QoQ % -24.41% 45.98% -13.00% 13.64% 0.00% 0.00% -
  Horiz. % 109.09% 144.32% 98.86% 113.64% 100.00% 100.00% 100.00%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 25/08/15 27/05/15 12/02/15 20/11/14 27/08/14 28/05/14 28/01/14 -
Price 1.5000 1.6300 1.1900 1.2500 1.2500 1.2000 1.1000 -
P/RPS 5.19 3.42 3.75 5.32 3.82 2.94 3.15 39.63%
  QoQ % 51.75% -8.80% -29.51% 39.27% 29.93% -6.67% -
  Horiz. % 164.76% 108.57% 119.05% 168.89% 121.27% 93.33% 100.00%
P/EPS 101.18 28.70 39.03 54.47 82.64 30.22 33.30 110.21%
  QoQ % 252.54% -26.47% -28.35% -34.09% 173.46% -9.25% -
  Horiz. % 303.84% 86.19% 117.21% 163.57% 248.17% 90.75% 100.00%
EY 0.99 3.48 2.56 1.84 1.21 3.31 3.00 -52.34%
  QoQ % -71.55% 35.94% 39.13% 52.07% -63.44% 10.33% -
  Horiz. % 33.00% 116.00% 85.33% 61.33% 40.33% 110.33% 100.00%
DY 2.33 0.00 0.00 0.00 2.80 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 83.21% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.01 1.12 0.83 0.89 0.91 0.88 0.81 15.90%
  QoQ % -9.82% 34.94% -6.74% -2.20% 3.41% 8.64% -
  Horiz. % 124.69% 138.27% 102.47% 109.88% 112.35% 108.64% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

268  670  531  700 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MRDIY 1.75+0.15 
 VSOLAR 0.03-0.005 
 ASB 0.185+0.02 
 MAHSING 0.98-0.06 
 LUSTER 0.17-0.005 
 KGROUP-OR 0.0050.00 
 IRIS 0.26-0.005 
 KANGER 0.1750.00 
 CAREPLS 3.71-0.07 
 SAPNRG 0.100.00 

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