Highlights

[IMASPRO] QoQ Quarter Result on 2010-12-31 [#2]

Stock [IMASPRO]: IMASPRO CORP BHD
Announcement Date 28-Jan-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2011
Quarter 31-Dec-2010  [#2]
Profit Trend QoQ -     15.22%    YoY -     8.03%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 14,460 21,053 23,124 23,814 18,412 17,418 22,014 -24.42%
  QoQ % -31.32% -8.96% -2.90% 29.34% 5.71% -20.88% -
  Horiz. % 65.69% 95.63% 105.04% 108.18% 83.64% 79.12% 100.00%
PBT 1,384 2,666 1,826 3,058 2,617 2,651 1,912 -19.37%
  QoQ % -48.09% 46.00% -40.29% 16.85% -1.28% 38.65% -
  Horiz. % 72.38% 139.44% 95.50% 159.94% 136.87% 138.65% 100.00%
Tax -315 -594 -296 -651 -528 -486 -278 8.68%
  QoQ % 46.97% -100.68% 54.53% -23.30% -8.64% -74.82% -
  Horiz. % 113.31% 213.67% 106.47% 234.17% 189.93% 174.82% 100.00%
NP 1,069 2,072 1,530 2,407 2,089 2,165 1,634 -24.62%
  QoQ % -48.41% 35.42% -36.44% 15.22% -3.51% 32.50% -
  Horiz. % 65.42% 126.81% 93.64% 147.31% 127.85% 132.50% 100.00%
NP to SH 1,069 2,072 1,530 2,407 2,089 2,165 1,634 -24.62%
  QoQ % -48.41% 35.42% -36.44% 15.22% -3.51% 32.50% -
  Horiz. % 65.42% 126.81% 93.64% 147.31% 127.85% 132.50% 100.00%
Tax Rate 22.76 % 22.28 % 16.21 % 21.29 % 20.18 % 18.33 % 14.54 % 34.78%
  QoQ % 2.15% 37.45% -23.86% 5.50% 10.09% 26.07% -
  Horiz. % 156.53% 153.23% 111.49% 146.42% 138.79% 126.07% 100.00%
Total Cost 13,391 18,981 21,594 21,407 16,323 15,253 20,380 -24.40%
  QoQ % -29.45% -12.10% 0.87% 31.15% 7.02% -25.16% -
  Horiz. % 65.71% 93.14% 105.96% 105.04% 80.09% 74.84% 100.00%
Net Worth 97,326 96,000 93,722 95,160 92,844 91,073 89,709 5.58%
  QoQ % 1.38% 2.43% -1.51% 2.49% 1.94% 1.52% -
  Horiz. % 108.49% 107.01% 104.47% 106.08% 103.49% 101.52% 100.00%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - 2,800 - - - 2,796 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.14% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % 135.14 % - % - % - % 129.15 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 104.64% 0.00% 0.00% 0.00% 100.00% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 97,326 96,000 93,722 95,160 92,844 91,073 89,709 5.58%
  QoQ % 1.38% 2.43% -1.51% 2.49% 1.94% 1.52% -
  Horiz. % 108.49% 107.01% 104.47% 106.08% 103.49% 101.52% 100.00%
NOSH 79,776 80,000 80,104 79,966 80,038 79,889 80,098 -0.27%
  QoQ % -0.28% -0.13% 0.17% -0.09% 0.19% -0.26% -
  Horiz. % 99.60% 99.88% 100.01% 99.84% 99.93% 99.74% 100.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 7.39 % 9.84 % 6.62 % 10.11 % 11.35 % 12.43 % 7.42 % -0.27%
  QoQ % -24.90% 48.64% -34.52% -10.93% -8.69% 67.52% -
  Horiz. % 99.60% 132.61% 89.22% 136.25% 152.96% 167.52% 100.00%
ROE 1.10 % 2.16 % 1.63 % 2.53 % 2.25 % 2.38 % 1.82 % -28.49%
  QoQ % -49.07% 32.52% -35.57% 12.44% -5.46% 30.77% -
  Horiz. % 60.44% 118.68% 89.56% 139.01% 123.63% 130.77% 100.00%
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 18.13 26.32 28.87 29.78 23.00 21.80 27.48 -24.20%
  QoQ % -31.12% -8.83% -3.06% 29.48% 5.50% -20.67% -
  Horiz. % 65.98% 95.78% 105.06% 108.37% 83.70% 79.33% 100.00%
EPS 1.34 2.59 1.91 3.01 2.61 2.71 2.04 -24.42%
  QoQ % -48.26% 35.60% -36.54% 15.33% -3.69% 32.84% -
  Horiz. % 65.69% 126.96% 93.63% 147.55% 127.94% 132.84% 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 1.2200 1.2000 1.1700 1.1900 1.1600 1.1400 1.1200 5.86%
  QoQ % 1.67% 2.56% -1.68% 2.59% 1.75% 1.79% -
  Horiz. % 108.93% 107.14% 104.46% 106.25% 103.57% 101.79% 100.00%
Adjusted Per Share Value based on latest NOSH - 80,000
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 18.08 26.32 28.91 29.77 23.02 21.77 27.52 -24.41%
  QoQ % -31.31% -8.96% -2.89% 29.32% 5.74% -20.89% -
  Horiz. % 65.70% 95.64% 105.05% 108.18% 83.65% 79.11% 100.00%
EPS 1.34 2.59 1.91 3.01 2.61 2.71 2.04 -24.42%
  QoQ % -48.26% 35.60% -36.54% 15.33% -3.69% 32.84% -
  Horiz. % 65.69% 126.96% 93.63% 147.55% 127.94% 132.84% 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 1.2166 1.2000 1.1715 1.1895 1.1606 1.1384 1.1214 5.58%
  QoQ % 1.38% 2.43% -1.51% 2.49% 1.95% 1.52% -
  Horiz. % 108.49% 107.01% 104.47% 106.07% 103.50% 101.52% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.8200 0.9250 0.8800 0.8900 0.8300 0.8500 0.8300 -
P/RPS 4.52 3.51 3.05 2.99 3.61 3.90 3.02 30.81%
  QoQ % 28.77% 15.08% 2.01% -17.17% -7.44% 29.14% -
  Horiz. % 149.67% 116.23% 100.99% 99.01% 119.54% 129.14% 100.00%
P/EPS 61.19 35.71 46.07 29.57 31.80 31.37 40.69 31.23%
  QoQ % 71.35% -22.49% 55.80% -7.01% 1.37% -22.90% -
  Horiz. % 150.38% 87.76% 113.22% 72.67% 78.15% 77.10% 100.00%
EY 1.63 2.80 2.17 3.38 3.14 3.19 2.46 -23.98%
  QoQ % -41.79% 29.03% -35.80% 7.64% -1.57% 29.67% -
  Horiz. % 66.26% 113.82% 88.21% 137.40% 127.64% 129.67% 100.00%
DY 0.00 3.78 0.00 0.00 0.00 4.12 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 91.75% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.67 0.77 0.75 0.75 0.72 0.75 0.74 -6.40%
  QoQ % -12.99% 2.67% 0.00% 4.17% -4.00% 1.35% -
  Horiz. % 90.54% 104.05% 101.35% 101.35% 97.30% 101.35% 100.00%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 16/11/11 25/08/11 26/05/11 28/01/11 26/11/10 26/08/10 26/05/10 -
Price 0.8200 0.8400 0.9300 0.9200 0.9500 0.8400 0.8500 -
P/RPS 4.52 3.19 3.22 3.09 4.13 3.85 3.09 28.83%
  QoQ % 41.69% -0.93% 4.21% -25.18% 7.27% 24.60% -
  Horiz. % 146.28% 103.24% 104.21% 100.00% 133.66% 124.60% 100.00%
P/EPS 61.19 32.43 48.69 30.56 36.40 31.00 41.67 29.16%
  QoQ % 88.68% -33.39% 59.33% -16.04% 17.42% -25.61% -
  Horiz. % 146.84% 77.83% 116.85% 73.34% 87.35% 74.39% 100.00%
EY 1.63 3.08 2.05 3.27 2.75 3.23 2.40 -22.72%
  QoQ % -47.08% 50.24% -37.31% 18.91% -14.86% 34.58% -
  Horiz. % 67.92% 128.33% 85.42% 136.25% 114.58% 134.58% 100.00%
DY 0.00 4.17 0.00 0.00 0.00 4.17 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% -
P/NAPS 0.67 0.70 0.79 0.77 0.82 0.74 0.76 -8.05%
  QoQ % -4.29% -11.39% 2.60% -6.10% 10.81% -2.63% -
  Horiz. % 88.16% 92.11% 103.95% 101.32% 107.89% 97.37% 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.
 


 

385  328  521  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.10-0.005 
 XDL 0.16+0.02 
 ALAM 0.17+0.005 
 PERDANA 0.515+0.02 
 HSI-H8K 0.11+0.02 
 HSI-C7J 0.12-0.025 
 ALAM-WA 0.075+0.01 
 ARMADA 0.475-0.015 
 ASB 0.155+0.015 
 XDL-WD 0.020.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers