Highlights

[IMASPRO] QoQ Quarter Result on 2015-09-30 [#1]

Stock [IMASPRO]: IMASPRO CORP BHD
Announcement Date 19-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2016
Quarter 30-Sep-2015  [#1]
Profit Trend QoQ -     120.66%    YoY -     42.54%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 14,580 20,986 23,052 14,985 23,121 38,139 25,356 -30.87%
  QoQ % -30.53% -8.96% 53.83% -35.19% -39.38% 50.41% -
  Horiz. % 57.50% 82.77% 90.91% 59.10% 91.19% 150.41% 100.00%
PBT 2,295 3,545 2,017 3,455 1,643 5,789 3,052 -17.32%
  QoQ % -35.26% 75.76% -41.62% 110.29% -71.62% 89.68% -
  Horiz. % 75.20% 116.15% 66.09% 113.20% 53.83% 189.68% 100.00%
Tax -34 -760 -375 -838 -457 -1,246 -613 -85.48%
  QoQ % 95.53% -102.67% 55.25% -83.37% 63.32% -103.26% -
  Horiz. % 5.55% 123.98% 61.17% 136.70% 74.55% 203.26% 100.00%
NP 2,261 2,785 1,642 2,617 1,186 4,543 2,439 -4.93%
  QoQ % -18.82% 69.61% -37.26% 120.66% -73.89% 86.26% -
  Horiz. % 92.70% 114.19% 67.32% 107.30% 48.63% 186.26% 100.00%
NP to SH 2,261 2,785 1,642 2,617 1,186 4,543 2,439 -4.93%
  QoQ % -18.82% 69.61% -37.26% 120.66% -73.89% 86.26% -
  Horiz. % 92.70% 114.19% 67.32% 107.30% 48.63% 186.26% 100.00%
Tax Rate 1.48 % 21.44 % 18.59 % 24.25 % 27.81 % 21.52 % 20.09 % -82.45%
  QoQ % -93.10% 15.33% -23.34% -12.80% 29.23% 7.12% -
  Horiz. % 7.37% 106.72% 92.53% 120.71% 138.43% 107.12% 100.00%
Total Cost 12,319 18,201 21,410 12,368 21,935 33,596 22,917 -33.91%
  QoQ % -32.32% -14.99% 73.11% -43.62% -34.71% 46.60% -
  Horiz. % 53.75% 79.42% 93.42% 53.97% 95.71% 146.60% 100.00%
Net Worth 125,600 123,199 123,999 122,399 119,200 116,800 115,200 5.94%
  QoQ % 1.95% -0.65% 1.31% 2.68% 2.05% 1.39% -
  Horiz. % 109.03% 106.94% 107.64% 106.25% 103.47% 101.39% 100.00%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 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 % 123.84 % - % - % - % 236.09 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 52.45% 0.00% 0.00% 0.00% 100.00% - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 125,600 123,199 123,999 122,399 119,200 116,800 115,200 5.94%
  QoQ % 1.95% -0.65% 1.31% 2.68% 2.05% 1.39% -
  Horiz. % 109.03% 106.94% 107.64% 106.25% 103.47% 101.39% 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
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 15.51 % 13.27 % 7.12 % 17.46 % 5.13 % 11.91 % 9.62 % 37.54%
  QoQ % 16.88% 86.38% -59.22% 240.35% -56.93% 23.80% -
  Horiz. % 161.23% 137.94% 74.01% 181.50% 53.33% 123.80% 100.00%
ROE 1.80 % 2.26 % 1.32 % 2.14 % 0.99 % 3.89 % 2.12 % -10.34%
  QoQ % -20.35% 71.21% -38.32% 116.16% -74.55% 83.49% -
  Horiz. % 84.91% 106.60% 62.26% 100.94% 46.70% 183.49% 100.00%
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 18.23 26.23 28.82 18.73 28.90 47.67 31.70 -30.87%
  QoQ % -30.50% -8.99% 53.87% -35.19% -39.37% 50.38% -
  Horiz. % 57.51% 82.74% 90.91% 59.09% 91.17% 150.38% 100.00%
EPS 2.83 3.48 2.05 3.27 1.48 5.68 3.05 -4.87%
  QoQ % -18.68% 69.76% -37.31% 120.95% -73.94% 86.23% -
  Horiz. % 92.79% 114.10% 67.21% 107.21% 48.52% 186.23% 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 1.5700 1.5400 1.5500 1.5300 1.4900 1.4600 1.4400 5.94%
  QoQ % 1.95% -0.65% 1.31% 2.68% 2.05% 1.39% -
  Horiz. % 109.03% 106.94% 107.64% 106.25% 103.47% 101.39% 100.00%
Adjusted Per Share Value based on latest NOSH - 80,000
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 18.23 26.23 28.82 18.73 28.90 47.67 31.70 -30.87%
  QoQ % -30.50% -8.99% 53.87% -35.19% -39.37% 50.38% -
  Horiz. % 57.51% 82.74% 90.91% 59.09% 91.17% 150.38% 100.00%
EPS 2.83 3.48 2.05 3.27 1.48 5.68 3.05 -4.87%
  QoQ % -18.68% 69.76% -37.31% 120.95% -73.94% 86.23% -
  Horiz. % 92.79% 114.10% 67.21% 107.21% 48.52% 186.23% 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 1.5700 1.5400 1.5500 1.5300 1.4900 1.4600 1.4400 5.94%
  QoQ % 1.95% -0.65% 1.31% 2.68% 2.05% 1.39% -
  Horiz. % 109.03% 106.94% 107.64% 106.25% 103.47% 101.39% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 2.1700 2.0200 1.9200 1.6200 1.4300 1.8500 1.2500 -
P/RPS 11.91 7.70 6.66 8.65 4.95 3.88 3.94 109.20%
  QoQ % 54.68% 15.62% -23.01% 74.75% 27.58% -1.52% -
  Horiz. % 302.28% 195.43% 169.04% 219.54% 125.63% 98.48% 100.00%
P/EPS 76.78 58.03 93.54 49.52 96.46 32.58 41.00 51.99%
  QoQ % 32.31% -37.96% 88.89% -48.66% 196.07% -20.54% -
  Horiz. % 187.27% 141.54% 228.15% 120.78% 235.27% 79.46% 100.00%
EY 1.30 1.72 1.07 2.02 1.04 3.07 2.44 -34.30%
  QoQ % -24.42% 60.75% -47.03% 94.23% -66.12% 25.82% -
  Horiz. % 53.28% 70.49% 43.85% 82.79% 42.62% 125.82% 100.00%
DY 1.61 0.00 0.00 0.00 2.45 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 65.71% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.38 1.31 1.24 1.06 0.96 1.27 0.87 36.05%
  QoQ % 5.34% 5.65% 16.98% 10.42% -24.41% 45.98% -
  Horiz. % 158.62% 150.57% 142.53% 121.84% 110.34% 145.98% 100.00%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/08/16 25/05/16 04/02/16 19/11/15 25/08/15 27/05/15 12/02/15 -
Price 2.0700 2.1500 1.9800 1.7000 1.5000 1.6300 1.1900 -
P/RPS 11.36 8.20 6.87 9.08 5.19 3.42 3.75 109.50%
  QoQ % 38.54% 19.36% -24.34% 74.95% 51.75% -8.80% -
  Horiz. % 302.93% 218.67% 183.20% 242.13% 138.40% 91.20% 100.00%
P/EPS 73.24 61.76 96.47 51.97 101.18 28.70 39.03 52.19%
  QoQ % 18.59% -35.98% 85.63% -48.64% 252.54% -26.47% -
  Horiz. % 187.65% 158.24% 247.17% 133.15% 259.24% 73.53% 100.00%
EY 1.37 1.62 1.04 1.92 0.99 3.48 2.56 -34.11%
  QoQ % -15.43% 55.77% -45.83% 93.94% -71.55% 35.94% -
  Horiz. % 53.52% 63.28% 40.62% 75.00% 38.67% 135.94% 100.00%
DY 1.69 0.00 0.00 0.00 2.33 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 72.53% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.32 1.40 1.28 1.11 1.01 1.12 0.83 36.29%
  QoQ % -5.71% 9.38% 15.32% 9.90% -9.82% 34.94% -
  Horiz. % 159.04% 168.67% 154.22% 133.73% 121.69% 134.94% 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.
 


 

382  346  555  684 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.105-0.015 
 SAPNRG 0.265-0.005 
 ALAM 0.165+0.01 
 HSI-C7J 0.145+0.01 
 PERDANA 0.495+0.065 
 GAMUDA-WE 0.40+0.055 
 DGB 0.1450.00 
 HSI-H8K 0.09-0.015 
 IBHD 0.26+0.005 
 ALAM-WA 0.065+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers