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.
 


 

279  213  541  1242 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.28+0.03 
 VC 0.095+0.005 
 XDL 0.165+0.005 
 SUPERMX 1.56+0.11 
 HSI-H8K 0.155-0.035 
 MYEG 1.16+0.05 
 THHEAVY 0.1350.00 
 HSI-C7K 0.36+0.05 
 PERDANA 0.535+0.025 
 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