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.
 


 

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