Highlights

[IMASPRO] QoQ Quarter Result on 2017-09-30 [#1]

Stock [IMASPRO]: IMASPRO CORP BHD
Announcement Date 22-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2018
Quarter 30-Sep-2017  [#1]
Profit Trend QoQ -     363.64%    YoY -     -87.72%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 19,274 18,793 27,745 15,375 13,446 16,363 21,816 -7.95%
  QoQ % 2.56% -32.27% 80.46% 14.35% -17.83% -25.00% -
  Horiz. % 88.35% 86.14% 127.18% 70.48% 61.63% 75.00% 100.00%
PBT 286 -214 6,699 302 942 2,044 3,035 -79.38%
  QoQ % 233.64% -103.19% 2,118.21% -67.94% -53.91% -32.65% -
  Horiz. % 9.42% -7.05% 220.72% 9.95% 31.04% 67.35% 100.00%
Tax -385 -46 -810 -98 -898 -473 -585 -24.40%
  QoQ % -736.96% 94.32% -726.53% 89.09% -89.85% 19.15% -
  Horiz. % 65.81% 7.86% 138.46% 16.75% 153.50% 80.85% 100.00%
NP -99 -260 5,889 204 44 1,571 2,450 -
  QoQ % 61.92% -104.42% 2,786.76% 363.64% -97.20% -35.88% -
  Horiz. % -4.04% -10.61% 240.37% 8.33% 1.80% 64.12% 100.00%
NP to SH -99 -260 5,889 204 44 1,571 2,450 -
  QoQ % 61.92% -104.42% 2,786.76% 363.64% -97.20% -35.88% -
  Horiz. % -4.04% -10.61% 240.37% 8.33% 1.80% 64.12% 100.00%
Tax Rate 134.62 % - % 12.09 % 32.45 % 95.33 % 23.14 % 19.28 % 266.62%
  QoQ % 0.00% 0.00% -62.74% -65.96% 311.97% 20.02% -
  Horiz. % 698.24% 0.00% 62.71% 168.31% 494.45% 120.02% 100.00%
Total Cost 19,373 19,053 21,856 15,171 13,402 14,792 19,366 0.02%
  QoQ % 1.68% -12.82% 44.06% 13.20% -9.40% -23.62% -
  Horiz. % 100.04% 98.38% 112.86% 78.34% 69.20% 76.38% 100.00%
Net Worth 131,199 131,999 135,200 129,600 129,600 128,800 129,600 0.82%
  QoQ % -0.61% -2.37% 4.32% 0.00% 0.62% -0.62% -
  Horiz. % 101.23% 101.85% 104.32% 100.00% 100.00% 99.38% 100.00%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 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 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 131,199 131,999 135,200 129,600 129,600 128,800 129,600 0.82%
  QoQ % -0.61% -2.37% 4.32% 0.00% 0.62% -0.62% -
  Horiz. % 101.23% 101.85% 104.32% 100.00% 100.00% 99.38% 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
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin -0.51 % -1.38 % 21.23 % 1.33 % 0.33 % 9.60 % 11.23 % -
  QoQ % 63.04% -106.50% 1,496.24% 303.03% -96.56% -14.51% -
  Horiz. % -4.54% -12.29% 189.05% 11.84% 2.94% 85.49% 100.00%
ROE -0.08 % -0.20 % 4.36 % 0.16 % 0.03 % 1.22 % 1.89 % -
  QoQ % 60.00% -104.59% 2,625.00% 433.33% -97.54% -35.45% -
  Horiz. % -4.23% -10.58% 230.69% 8.47% 1.59% 64.55% 100.00%
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 24.09 23.49 34.68 19.22 16.81 20.45 27.27 -7.95%
  QoQ % 2.55% -32.27% 80.44% 14.34% -17.80% -25.01% -
  Horiz. % 88.34% 86.14% 127.17% 70.48% 61.64% 74.99% 100.00%
EPS -0.12 -0.33 7.36 0.26 0.06 1.96 3.06 -
  QoQ % 63.64% -104.48% 2,730.77% 333.33% -96.94% -35.95% -
  Horiz. % -3.92% -10.78% 240.52% 8.50% 1.96% 64.05% 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 1.6400 1.6500 1.6900 1.6200 1.6200 1.6100 1.6200 0.82%
  QoQ % -0.61% -2.37% 4.32% 0.00% 0.62% -0.62% -
  Horiz. % 101.23% 101.85% 104.32% 100.00% 100.00% 99.38% 100.00%
Adjusted Per Share Value based on latest NOSH - 80,000
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 24.09 23.49 34.68 19.22 16.81 20.45 27.27 -7.95%
  QoQ % 2.55% -32.27% 80.44% 14.34% -17.80% -25.01% -
  Horiz. % 88.34% 86.14% 127.17% 70.48% 61.64% 74.99% 100.00%
EPS -0.12 -0.33 7.36 0.26 0.06 1.96 3.06 -
  QoQ % 63.64% -104.48% 2,730.77% 333.33% -96.94% -35.95% -
  Horiz. % -3.92% -10.78% 240.52% 8.50% 1.96% 64.05% 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 1.6400 1.6500 1.6900 1.6200 1.6200 1.6100 1.6200 0.82%
  QoQ % -0.61% -2.37% 4.32% 0.00% 0.62% -0.62% -
  Horiz. % 101.23% 101.85% 104.32% 100.00% 100.00% 99.38% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 1.9000 1.8400 1.8100 1.8300 1.8200 1.9200 2.0400 -
P/RPS 7.89 7.83 5.22 9.52 10.83 9.39 7.48 3.63%
  QoQ % 0.77% 50.00% -45.17% -12.10% 15.34% 25.53% -
  Horiz. % 105.48% 104.68% 69.79% 127.27% 144.79% 125.53% 100.00%
P/EPS -1,535.35 -566.15 24.59 717.65 3,309.09 97.77 66.61 -
  QoQ % -171.19% -2,402.36% -96.57% -78.31% 3,284.57% 46.78% -
  Horiz. % -2,304.98% -849.95% 36.92% 1,077.39% 4,967.86% 146.78% 100.00%
EY -0.07 -0.18 4.07 0.14 0.03 1.02 1.50 -
  QoQ % 61.11% -104.42% 2,807.14% 366.67% -97.06% -32.00% -
  Horiz. % -4.67% -12.00% 271.33% 9.33% 2.00% 68.00% 100.00%
DY 1.84 0.00 0.00 0.00 1.92 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 95.83% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.16 1.12 1.07 1.13 1.12 1.19 1.26 -5.38%
  QoQ % 3.57% 4.67% -5.31% 0.89% -5.88% -5.56% -
  Horiz. % 92.06% 88.89% 84.92% 89.68% 88.89% 94.44% 100.00%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 27/08/18 - 07/02/18 22/11/17 29/08/17 24/05/17 25/01/17 -
Price 2.2500 2.3500 1.7900 1.8100 1.8600 1.9000 2.0300 -
P/RPS 9.34 10.00 5.16 9.42 11.07 9.29 7.44 16.42%
  QoQ % -6.60% 93.80% -45.22% -14.91% 19.16% 24.87% -
  Horiz. % 125.54% 134.41% 69.35% 126.61% 148.79% 124.87% 100.00%
P/EPS -1,818.18 -723.08 24.32 709.80 3,381.82 96.75 66.29 -
  QoQ % -151.45% -3,073.19% -96.57% -79.01% 3,395.42% 45.95% -
  Horiz. % -2,742.77% -1,090.78% 36.69% 1,070.75% 5,101.55% 145.95% 100.00%
EY -0.06 -0.14 4.11 0.14 0.03 1.03 1.51 -
  QoQ % 57.14% -103.41% 2,835.71% 366.67% -97.09% -31.79% -
  Horiz. % -3.97% -9.27% 272.19% 9.27% 1.99% 68.21% 100.00%
DY 1.56 0.00 0.00 0.00 1.88 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 82.98% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.37 1.42 1.06 1.12 1.15 1.18 1.25 6.32%
  QoQ % -3.52% 33.96% -5.36% -2.61% -2.54% -5.60% -
  Horiz. % 109.60% 113.60% 84.80% 89.60% 92.00% 94.40% 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.
 


 

274  231  539  1231 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.28+0.03 
 VC 0.090.00 
 XDL 0.165+0.005 
 SUPERMX 1.55+0.10 
 HSI-H8K 0.155-0.035 
 MYEG 1.15+0.04 
 THHEAVY 0.13-0.005 
 HSI-C7K 0.37+0.06 
 PERDANA 0.53+0.02 
 ICON 0.29+0.17 

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