Highlights

[IMASPRO] QoQ Quarter Result on 2016-09-30 [#1]

Stock [IMASPRO]: IMASPRO CORP BHD
Announcement Date 17-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2017
Quarter 30-Sep-2016  [#1]
Profit Trend QoQ -     -26.54%    YoY -     -36.53%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 13,446 16,363 21,816 14,391 14,580 20,986 23,052 -30.21%
  QoQ % -17.83% -25.00% 51.59% -1.30% -30.53% -8.96% -
  Horiz. % 58.33% 70.98% 94.64% 62.43% 63.25% 91.04% 100.00%
PBT 942 2,044 3,035 2,041 2,295 3,545 2,017 -39.83%
  QoQ % -53.91% -32.65% 48.70% -11.07% -35.26% 75.76% -
  Horiz. % 46.70% 101.34% 150.47% 101.19% 113.78% 175.76% 100.00%
Tax -898 -473 -585 -380 -34 -760 -375 79.09%
  QoQ % -89.85% 19.15% -53.95% -1,017.65% 95.53% -102.67% -
  Horiz. % 239.47% 126.13% 156.00% 101.33% 9.07% 202.67% 100.00%
NP 44 1,571 2,450 1,661 2,261 2,785 1,642 -91.06%
  QoQ % -97.20% -35.88% 47.50% -26.54% -18.82% 69.61% -
  Horiz. % 2.68% 95.68% 149.21% 101.16% 137.70% 169.61% 100.00%
NP to SH 44 1,571 2,450 1,661 2,261 2,785 1,642 -91.06%
  QoQ % -97.20% -35.88% 47.50% -26.54% -18.82% 69.61% -
  Horiz. % 2.68% 95.68% 149.21% 101.16% 137.70% 169.61% 100.00%
Tax Rate 95.33 % 23.14 % 19.28 % 18.62 % 1.48 % 21.44 % 18.59 % 197.67%
  QoQ % 311.97% 20.02% 3.54% 1,158.11% -93.10% 15.33% -
  Horiz. % 512.80% 124.48% 103.71% 100.16% 7.96% 115.33% 100.00%
Total Cost 13,402 14,792 19,366 12,730 12,319 18,201 21,410 -26.84%
  QoQ % -9.40% -23.62% 52.13% 3.34% -32.32% -14.99% -
  Horiz. % 62.60% 69.09% 90.45% 59.46% 57.54% 85.01% 100.00%
Net Worth 129,600 128,800 129,600 126,400 125,600 123,199 123,999 2.99%
  QoQ % 0.62% -0.62% 2.53% 0.64% 1.95% -0.65% -
  Horiz. % 104.52% 103.87% 104.52% 101.94% 101.29% 99.35% 100.00%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 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 % 6,363.64 % - % - % - % 123.84 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 5,138.60% 0.00% 0.00% 0.00% 100.00% - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 129,600 128,800 129,600 126,400 125,600 123,199 123,999 2.99%
  QoQ % 0.62% -0.62% 2.53% 0.64% 1.95% -0.65% -
  Horiz. % 104.52% 103.87% 104.52% 101.94% 101.29% 99.35% 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
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 0.33 % 9.60 % 11.23 % 11.54 % 15.51 % 13.27 % 7.12 % -87.12%
  QoQ % -96.56% -14.51% -2.69% -25.60% 16.88% 86.38% -
  Horiz. % 4.63% 134.83% 157.72% 162.08% 217.84% 186.38% 100.00%
ROE 0.03 % 1.22 % 1.89 % 1.31 % 1.80 % 2.26 % 1.32 % -91.99%
  QoQ % -97.54% -35.45% 44.27% -27.22% -20.35% 71.21% -
  Horiz. % 2.27% 92.42% 143.18% 99.24% 136.36% 171.21% 100.00%
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 16.81 20.45 27.27 17.99 18.23 26.23 28.82 -30.21%
  QoQ % -17.80% -25.01% 51.58% -1.32% -30.50% -8.99% -
  Horiz. % 58.33% 70.96% 94.62% 62.42% 63.25% 91.01% 100.00%
EPS 0.06 1.96 3.06 2.08 2.83 3.48 2.05 -90.52%
  QoQ % -96.94% -35.95% 47.12% -26.50% -18.68% 69.76% -
  Horiz. % 2.93% 95.61% 149.27% 101.46% 138.05% 169.76% 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 1.6200 1.6100 1.6200 1.5800 1.5700 1.5400 1.5500 2.99%
  QoQ % 0.62% -0.62% 2.53% 0.64% 1.95% -0.65% -
  Horiz. % 104.52% 103.87% 104.52% 101.94% 101.29% 99.35% 100.00%
Adjusted Per Share Value based on latest NOSH - 80,000
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 16.81 20.45 27.27 17.99 18.23 26.23 28.82 -30.21%
  QoQ % -17.80% -25.01% 51.58% -1.32% -30.50% -8.99% -
  Horiz. % 58.33% 70.96% 94.62% 62.42% 63.25% 91.01% 100.00%
EPS 0.06 1.96 3.06 2.08 2.83 3.48 2.05 -90.52%
  QoQ % -96.94% -35.95% 47.12% -26.50% -18.68% 69.76% -
  Horiz. % 2.93% 95.61% 149.27% 101.46% 138.05% 169.76% 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 1.6200 1.6100 1.6200 1.5800 1.5700 1.5400 1.5500 2.99%
  QoQ % 0.62% -0.62% 2.53% 0.64% 1.95% -0.65% -
  Horiz. % 104.52% 103.87% 104.52% 101.94% 101.29% 99.35% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.8200 1.9200 2.0400 2.0700 2.1700 2.0200 1.9200 -
P/RPS 10.83 9.39 7.48 11.51 11.91 7.70 6.66 38.32%
  QoQ % 15.34% 25.53% -35.01% -3.36% 54.68% 15.62% -
  Horiz. % 162.61% 140.99% 112.31% 172.82% 178.83% 115.62% 100.00%
P/EPS 3,309.09 97.77 66.61 99.70 76.78 58.03 93.54 979.99%
  QoQ % 3,284.57% 46.78% -33.19% 29.85% 32.31% -37.96% -
  Horiz. % 3,537.62% 104.52% 71.21% 106.59% 82.08% 62.04% 100.00%
EY 0.03 1.02 1.50 1.00 1.30 1.72 1.07 -90.79%
  QoQ % -97.06% -32.00% 50.00% -23.08% -24.42% 60.75% -
  Horiz. % 2.80% 95.33% 140.19% 93.46% 121.50% 160.75% 100.00%
DY 1.92 0.00 0.00 0.00 1.61 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 119.25% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.12 1.19 1.26 1.31 1.38 1.31 1.24 -6.57%
  QoQ % -5.88% -5.56% -3.82% -5.07% 5.34% 5.65% -
  Horiz. % 90.32% 95.97% 101.61% 105.65% 111.29% 105.65% 100.00%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 29/08/17 24/05/17 25/01/17 17/11/16 30/08/16 25/05/16 04/02/16 -
Price 1.8600 1.9000 2.0300 2.0400 2.0700 2.1500 1.9800 -
P/RPS 11.07 9.29 7.44 11.34 11.36 8.20 6.87 37.48%
  QoQ % 19.16% 24.87% -34.39% -0.18% 38.54% 19.36% -
  Horiz. % 161.14% 135.23% 108.30% 165.07% 165.36% 119.36% 100.00%
P/EPS 3,381.82 96.75 66.29 98.25 73.24 61.76 96.47 973.45%
  QoQ % 3,395.42% 45.95% -32.53% 34.15% 18.59% -35.98% -
  Horiz. % 3,505.57% 100.29% 68.72% 101.85% 75.92% 64.02% 100.00%
EY 0.03 1.03 1.51 1.02 1.37 1.62 1.04 -90.61%
  QoQ % -97.09% -31.79% 48.04% -25.55% -15.43% 55.77% -
  Horiz. % 2.88% 99.04% 145.19% 98.08% 131.73% 155.77% 100.00%
DY 1.88 0.00 0.00 0.00 1.69 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 111.24% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.15 1.18 1.25 1.29 1.32 1.40 1.28 -6.90%
  QoQ % -2.54% -5.60% -3.10% -2.27% -5.71% 9.38% -
  Horiz. % 89.84% 92.19% 97.66% 100.78% 103.13% 109.38% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

396  550  558  646 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.0350.00 
 LUSTER 0.2250.00 
 MAHSING 1.18-0.06 
 KTB 0.155+0.04 
 LUSTER-WA 0.125-0.005 
 XOX 0.12-0.005 
 AT 0.09-0.01 
 MLAB 0.0350.00 
 DNEX 0.235+0.045 
 DNEX-WD 0.05+0.015 

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!

TOP ARTICLES

1. DON'T FORGET TO WATCH THIS EXPLOSYF COUNTER CLOSELY !!! Bursa Master
2. IT'S A TIME FOR THIS GLOVES GOING TO SKYROCKET!!! Follow Kim's Stockwatch!
3. LUSTER - IS IT ANOTHER GLOVE TITAN? HIDDEN WINNER(S) OF PHARMACEUTICAL DEMAND PENT UP
4. SUPERMAX - BEYOND GLOVES !!! freetospeak
5. Mah Sing: buyers be forewarned - Koon Yew Yin Koon Yew Yin's Blog
6. LET'S GET ROLLING THIS GLOVES TO NEXT LEVEL!!! Follow Kim's Stockwatch!
7. PublicInvest Research Daily - 19 October 2020 PublicInvest Research
8. Covid 19 cases in Malaysia - Koon Yew Yin Koon Yew Yin's Blog
PARTNERS & BROKERS