Highlights

[IMASPRO] QoQ Quarter Result on 2019-09-30 [#1]

Stock [IMASPRO]: IMASPRO CORP BHD
Announcement Date 20-Nov-2019
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2020
Quarter 30-Sep-2019  [#1]
Profit Trend QoQ -     1,061.86%    YoY -     48.17%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 18,195 11,610 17,455 20,844 14,232 19,274 18,793 -2.13%
  QoQ % 56.72% -33.49% -16.26% 46.46% -26.16% 2.56% -
  Horiz. % 96.82% 61.78% 92.88% 110.91% 75.73% 102.56% 100.00%
PBT 1,425 1,641 -989 1,091 1,000 286 -214 -
  QoQ % -13.16% 265.93% -190.65% 9.10% 249.65% 233.64% -
  Horiz. % -665.89% -766.82% 462.15% -509.81% -467.29% -133.64% 100.00%
Tax -290 -1,759 223 -396 -234 -385 -46 240.88%
  QoQ % 83.51% -888.79% 156.31% -69.23% 39.22% -736.96% -
  Horiz. % 630.43% 3,823.91% -484.78% 860.87% 508.70% 836.96% 100.00%
NP 1,135 -118 -766 695 766 -99 -260 -
  QoQ % 1,061.86% 84.60% -210.22% -9.27% 873.74% 61.92% -
  Horiz. % -436.54% 45.38% 294.62% -267.31% -294.62% 38.08% 100.00%
NP to SH 1,135 -118 -766 695 766 -99 -260 -
  QoQ % 1,061.86% 84.60% -210.22% -9.27% 873.74% 61.92% -
  Horiz. % -436.54% 45.38% 294.62% -267.31% -294.62% 38.08% 100.00%
Tax Rate 20.35 % 107.19 % - % 36.30 % 23.40 % 134.62 % - % -
  QoQ % -81.02% 0.00% 0.00% 55.13% -82.62% 0.00% -
  Horiz. % 15.12% 79.62% 0.00% 26.96% 17.38% 100.00% -
Total Cost 17,060 11,728 18,221 20,149 13,466 19,373 19,053 -7.09%
  QoQ % 45.46% -35.63% -9.57% 49.63% -30.49% 1.68% -
  Horiz. % 89.54% 61.55% 95.63% 105.75% 70.68% 101.68% 100.00%
Net Worth 129,600 128,000 129,600 132,799 131,999 131,199 131,999 -1.21%
  QoQ % 1.25% -1.23% -2.41% 0.61% 0.61% -0.61% -
  Horiz. % 98.18% 96.97% 98.18% 100.61% 100.00% 99.39% 100.00%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - 2,800 - - - 2,800 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 129,600 128,000 129,600 132,799 131,999 131,199 131,999 -1.21%
  QoQ % 1.25% -1.23% -2.41% 0.61% 0.61% -0.61% -
  Horiz. % 98.18% 96.97% 98.18% 100.61% 100.00% 99.39% 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
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 6.24 % -1.02 % -4.39 % 3.33 % 5.38 % -0.51 % -1.38 % -
  QoQ % 711.76% 76.77% -231.83% -38.10% 1,154.90% 63.04% -
  Horiz. % -452.17% 73.91% 318.12% -241.30% -389.86% 36.96% 100.00%
ROE 0.88 % -0.09 % -0.59 % 0.52 % 0.58 % -0.08 % -0.20 % -
  QoQ % 1,077.78% 84.75% -213.46% -10.34% 825.00% 60.00% -
  Horiz. % -440.00% 45.00% 295.00% -260.00% -290.00% 40.00% 100.00%
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 22.74 14.51 21.82 26.06 17.79 24.09 23.49 -2.14%
  QoQ % 56.72% -33.50% -16.27% 46.49% -26.15% 2.55% -
  Horiz. % 96.81% 61.77% 92.89% 110.94% 75.73% 102.55% 100.00%
EPS 1.42 -0.15 -0.96 0.87 0.96 -0.12 -0.33 -
  QoQ % 1,046.67% 84.37% -210.34% -9.37% 900.00% 63.64% -
  Horiz. % -430.30% 45.45% 290.91% -263.64% -290.91% 36.36% 100.00%
DPS 0.00 3.50 0.00 0.00 0.00 3.50 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.6200 1.6000 1.6200 1.6600 1.6500 1.6400 1.6500 -1.21%
  QoQ % 1.25% -1.23% -2.41% 0.61% 0.61% -0.61% -
  Horiz. % 98.18% 96.97% 98.18% 100.61% 100.00% 99.39% 100.00%
Adjusted Per Share Value based on latest NOSH - 80,000
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 22.74 14.51 21.82 26.06 17.79 24.09 23.49 -2.14%
  QoQ % 56.72% -33.50% -16.27% 46.49% -26.15% 2.55% -
  Horiz. % 96.81% 61.77% 92.89% 110.94% 75.73% 102.55% 100.00%
EPS 1.42 -0.15 -0.96 0.87 0.96 -0.12 -0.33 -
  QoQ % 1,046.67% 84.37% -210.34% -9.37% 900.00% 63.64% -
  Horiz. % -430.30% 45.45% 290.91% -263.64% -290.91% 36.36% 100.00%
DPS 0.00 3.50 0.00 0.00 0.00 3.50 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.6200 1.6000 1.6200 1.6600 1.6500 1.6400 1.6500 -1.21%
  QoQ % 1.25% -1.23% -2.41% 0.61% 0.61% -0.61% -
  Horiz. % 98.18% 96.97% 98.18% 100.61% 100.00% 99.39% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 2.2200 2.2200 1.9800 2.2700 2.1000 1.9000 1.8400 -
P/RPS 9.76 15.30 9.07 8.71 11.80 7.89 7.83 15.81%
  QoQ % -36.21% 68.69% 4.13% -26.19% 49.56% 0.77% -
  Horiz. % 124.65% 195.40% 115.84% 111.24% 150.70% 100.77% 100.00%
P/EPS 156.48 -1,505.08 -206.79 261.29 219.32 -1,535.35 -566.15 -
  QoQ % 110.40% -627.83% -179.14% 19.14% 114.28% -171.19% -
  Horiz. % -27.64% 265.84% 36.53% -46.15% -38.74% 271.19% 100.00%
EY 0.64 -0.07 -0.48 0.38 0.46 -0.07 -0.18 -
  QoQ % 1,014.29% 85.42% -226.32% -17.39% 757.14% 61.11% -
  Horiz. % -355.56% 38.89% 266.67% -211.11% -255.56% 38.89% 100.00%
DY 0.00 1.58 0.00 0.00 0.00 1.84 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 85.87% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.37 1.39 1.22 1.37 1.27 1.16 1.12 14.36%
  QoQ % -1.44% 13.93% -10.95% 7.87% 9.48% 3.57% -
  Horiz. % 122.32% 124.11% 108.93% 122.32% 113.39% 103.57% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 20/11/19 21/08/19 17/05/19 29/01/19 22/11/18 27/08/18 - -
Price 2.0800 2.1900 1.9700 2.0000 2.1700 2.2500 2.3500 -
P/RPS 9.15 15.09 9.03 7.68 12.20 9.34 10.00 -5.75%
  QoQ % -39.36% 67.11% 17.58% -37.05% 30.62% -6.60% -
  Horiz. % 91.50% 150.90% 90.30% 76.80% 122.00% 93.40% 100.00%
P/EPS 146.61 -1,484.75 -205.74 230.22 226.63 -1,818.18 -723.08 -
  QoQ % 109.87% -621.66% -189.37% 1.58% 112.46% -151.45% -
  Horiz. % -20.28% 205.34% 28.45% -31.84% -31.34% 251.45% 100.00%
EY 0.68 -0.07 -0.49 0.43 0.44 -0.06 -0.14 -
  QoQ % 1,071.43% 85.71% -213.95% -2.27% 833.33% 57.14% -
  Horiz. % -485.71% 50.00% 350.00% -307.14% -314.29% 42.86% 100.00%
DY 0.00 1.60 0.00 0.00 0.00 1.56 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 102.56% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.28 1.37 1.22 1.20 1.32 1.37 1.42 -6.68%
  QoQ % -6.57% 12.30% 1.67% -9.09% -3.65% -3.52% -
  Horiz. % 90.14% 96.48% 85.92% 84.51% 92.96% 96.48% 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.
 


 

457  312  497  727 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AVI 0.16+0.005 
 DGB 0.11-0.015 
 CAREPLS 0.36-0.035 
 SUPERMX 1.78-0.08 
 MTOUCHE 0.19+0.025 
 HSI-C7K 0.18-0.015 
 ARMADA 0.41-0.01 
 HSI-H8K 0.28+0.01 
 KNM 0.31-0.01 
 RSAWIT 0.315+0.025 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers