Highlights

[IMASPRO] QoQ Quarter Result on 2012-12-31 [#2]

Stock [IMASPRO]: IMASPRO CORP BHD
Announcement Date 06-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 31-Dec-2012  [#2]
Profit Trend QoQ -     30.53%    YoY -     46.62%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 21,654 26,932 38,030 20,775 19,431 23,713 22,013 -1.09%
  QoQ % -19.60% -29.18% 83.06% 6.92% -18.06% 7.72% -
  Horiz. % 98.37% 122.35% 172.76% 94.38% 88.27% 107.72% 100.00%
PBT 2,747 2,274 3,682 1,882 1,455 2,260 1,598 43.45%
  QoQ % 20.80% -38.24% 95.64% 29.35% -35.62% 41.43% -
  Horiz. % 171.90% 142.30% 230.41% 117.77% 91.05% 141.43% 100.00%
Tax -635 -323 -735 -407 -325 -521 -317 58.84%
  QoQ % -96.59% 56.05% -80.59% -25.23% 37.62% -64.35% -
  Horiz. % 200.32% 101.89% 231.86% 128.39% 102.52% 164.35% 100.00%
NP 2,112 1,951 2,947 1,475 1,130 1,739 1,281 39.52%
  QoQ % 8.25% -33.80% 99.80% 30.53% -35.02% 35.75% -
  Horiz. % 164.87% 152.30% 230.05% 115.14% 88.21% 135.75% 100.00%
NP to SH 2,112 1,951 2,947 1,475 1,130 1,739 1,281 39.52%
  QoQ % 8.25% -33.80% 99.80% 30.53% -35.02% 35.75% -
  Horiz. % 164.87% 152.30% 230.05% 115.14% 88.21% 135.75% 100.00%
Tax Rate 23.12 % 14.20 % 19.96 % 21.63 % 22.34 % 23.05 % 19.84 % 10.73%
  QoQ % 62.82% -28.86% -7.72% -3.18% -3.08% 16.18% -
  Horiz. % 116.53% 71.57% 100.60% 109.02% 112.60% 116.18% 100.00%
Total Cost 19,542 24,981 35,083 19,300 18,301 21,974 20,732 -3.86%
  QoQ % -21.77% -28.79% 81.78% 5.46% -16.72% 5.99% -
  Horiz. % 94.26% 120.49% 169.22% 93.09% 88.27% 105.99% 100.00%
Net Worth 106,400 103,999 101,599 101,599 100,000 99,200 96,800 6.50%
  QoQ % 2.31% 2.36% 0.00% 1.60% 0.81% 2.48% -
  Horiz. % 109.92% 107.44% 104.96% 104.96% 103.31% 102.48% 100.00%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 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 % - % 143.52 % - % - % - % 161.01 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 89.14% 0.00% 0.00% 0.00% 100.00% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 106,400 103,999 101,599 101,599 100,000 99,200 96,800 6.50%
  QoQ % 2.31% 2.36% 0.00% 1.60% 0.81% 2.48% -
  Horiz. % 109.92% 107.44% 104.96% 104.96% 103.31% 102.48% 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
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 9.75 % 7.24 % 7.75 % 7.10 % 5.82 % 7.33 % 5.82 % 41.01%
  QoQ % 34.67% -6.58% 9.15% 21.99% -20.60% 25.95% -
  Horiz. % 167.53% 124.40% 133.16% 121.99% 100.00% 125.95% 100.00%
ROE 1.98 % 1.88 % 2.90 % 1.45 % 1.13 % 1.75 % 1.32 % 31.00%
  QoQ % 5.32% -35.17% 100.00% 28.32% -35.43% 32.58% -
  Horiz. % 150.00% 142.42% 219.70% 109.85% 85.61% 132.58% 100.00%
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 27.07 33.67 47.54 25.97 24.29 29.64 27.52 -1.09%
  QoQ % -19.60% -29.18% 83.06% 6.92% -18.05% 7.70% -
  Horiz. % 98.36% 122.35% 172.75% 94.37% 88.26% 107.70% 100.00%
EPS 2.64 2.44 3.68 1.84 1.41 2.17 1.60 39.59%
  QoQ % 8.20% -33.70% 100.00% 30.50% -35.02% 35.62% -
  Horiz. % 165.00% 152.50% 230.00% 115.00% 88.12% 135.62% 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 1.3300 1.3000 1.2700 1.2700 1.2500 1.2400 1.2100 6.50%
  QoQ % 2.31% 2.36% 0.00% 1.60% 0.81% 2.48% -
  Horiz. % 109.92% 107.44% 104.96% 104.96% 103.31% 102.48% 100.00%
Adjusted Per Share Value based on latest NOSH - 80,000
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 27.07 33.67 47.54 25.97 24.29 29.64 27.52 -1.09%
  QoQ % -19.60% -29.18% 83.06% 6.92% -18.05% 7.70% -
  Horiz. % 98.36% 122.35% 172.75% 94.37% 88.26% 107.70% 100.00%
EPS 2.64 2.44 3.68 1.84 1.41 2.17 1.60 39.59%
  QoQ % 8.20% -33.70% 100.00% 30.50% -35.02% 35.62% -
  Horiz. % 165.00% 152.50% 230.00% 115.00% 88.12% 135.62% 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 1.3300 1.3000 1.2700 1.2700 1.2500 1.2400 1.2100 6.50%
  QoQ % 2.31% 2.36% 0.00% 1.60% 0.81% 2.48% -
  Horiz. % 109.92% 107.44% 104.96% 104.96% 103.31% 102.48% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.9100 0.9000 0.8550 0.8500 0.8200 0.8300 0.8800 -
P/RPS 3.36 2.67 1.80 3.27 3.38 2.80 3.20 3.30%
  QoQ % 25.84% 48.33% -44.95% -3.25% 20.71% -12.50% -
  Horiz. % 105.00% 83.44% 56.25% 102.19% 105.62% 87.50% 100.00%
P/EPS 34.47 36.90 23.21 46.10 58.05 38.18 54.96 -26.71%
  QoQ % -6.59% 58.98% -49.65% -20.59% 52.04% -30.53% -
  Horiz. % 62.72% 67.14% 42.23% 83.88% 105.62% 69.47% 100.00%
EY 2.90 2.71 4.31 2.17 1.72 2.62 1.82 36.38%
  QoQ % 7.01% -37.12% 98.62% 26.16% -34.35% 43.96% -
  Horiz. % 159.34% 148.90% 236.81% 119.23% 94.51% 143.96% 100.00%
DY 0.00 3.89 0.00 0.00 0.00 4.22 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 92.18% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.68 0.69 0.67 0.67 0.66 0.67 0.73 -4.62%
  QoQ % -1.45% 2.99% 0.00% 1.52% -1.49% -8.22% -
  Horiz. % 93.15% 94.52% 91.78% 91.78% 90.41% 91.78% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 19/11/13 27/08/13 22/05/13 06/02/13 22/11/12 29/08/12 21/05/12 -
Price 1.0300 0.9150 0.9000 0.8850 0.8500 0.8300 0.8300 -
P/RPS 3.81 2.72 1.89 3.41 3.50 2.80 3.02 16.74%
  QoQ % 40.07% 43.92% -44.57% -2.57% 25.00% -7.28% -
  Horiz. % 126.16% 90.07% 62.58% 112.91% 115.89% 92.72% 100.00%
P/EPS 39.02 37.52 24.43 48.00 60.18 38.18 51.83 -17.23%
  QoQ % 4.00% 53.58% -49.10% -20.24% 57.62% -26.34% -
  Horiz. % 75.28% 72.39% 47.13% 92.61% 116.11% 73.66% 100.00%
EY 2.56 2.67 4.09 2.08 1.66 2.62 1.93 20.70%
  QoQ % -4.12% -34.72% 96.63% 25.30% -36.64% 35.75% -
  Horiz. % 132.64% 138.34% 211.92% 107.77% 86.01% 135.75% 100.00%
DY 0.00 3.83 0.00 0.00 0.00 4.22 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 90.76% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.77 0.70 0.71 0.70 0.68 0.67 0.69 7.58%
  QoQ % 10.00% -1.41% 1.43% 2.94% 1.49% -2.90% -
  Horiz. % 111.59% 101.45% 102.90% 101.45% 98.55% 97.10% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

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