Highlights

[IMASPRO] QoQ Quarter Result on 2014-12-31 [#2]

Stock [IMASPRO]: IMASPRO CORP BHD
Announcement Date 12-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 31-Dec-2014  [#2]
Profit Trend QoQ -     32.84%    YoY -     -7.72%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 14,985 23,121 38,139 25,356 18,788 26,171 32,628 -40.45%
  QoQ % -35.19% -39.38% 50.41% 34.96% -28.21% -19.79% -
  Horiz. % 45.93% 70.86% 116.89% 77.71% 57.58% 80.21% 100.00%
PBT 3,455 1,643 5,789 3,052 2,392 1,140 4,044 -9.95%
  QoQ % 110.29% -71.62% 89.68% 27.59% 109.82% -71.81% -
  Horiz. % 85.44% 40.63% 143.15% 75.47% 59.15% 28.19% 100.00%
Tax -838 -457 -1,246 -613 -556 70 -867 -2.24%
  QoQ % -83.37% 63.32% -103.26% -10.25% -894.29% 108.07% -
  Horiz. % 96.66% 52.71% 143.71% 70.70% 64.13% -8.07% 100.00%
NP 2,617 1,186 4,543 2,439 1,836 1,210 3,177 -12.12%
  QoQ % 120.66% -73.89% 86.26% 32.84% 51.74% -61.91% -
  Horiz. % 82.37% 37.33% 143.00% 76.77% 57.79% 38.09% 100.00%
NP to SH 2,617 1,186 4,543 2,439 1,836 1,210 3,177 -12.12%
  QoQ % 120.66% -73.89% 86.26% 32.84% 51.74% -61.91% -
  Horiz. % 82.37% 37.33% 143.00% 76.77% 57.79% 38.09% 100.00%
Tax Rate 24.25 % 27.81 % 21.52 % 20.09 % 23.24 % -6.14 % 21.44 % 8.55%
  QoQ % -12.80% 29.23% 7.12% -13.55% 478.50% -128.64% -
  Horiz. % 113.11% 129.71% 100.37% 93.70% 108.40% -28.64% 100.00%
Total Cost 12,368 21,935 33,596 22,917 16,952 24,961 29,451 -43.89%
  QoQ % -43.62% -34.71% 46.60% 35.19% -32.09% -15.25% -
  Horiz. % 42.00% 74.48% 114.07% 77.81% 57.56% 84.75% 100.00%
Net Worth 122,399 119,200 116,800 115,200 111,999 110,399 108,800 8.16%
  QoQ % 2.68% 2.05% 1.39% 2.86% 1.45% 1.47% -
  Horiz. % 112.50% 109.56% 107.35% 105.88% 102.94% 101.47% 100.00%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 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 % - % 236.09 % - % - % - % 231.40 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 102.03% 0.00% 0.00% 0.00% 100.00% -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 122,399 119,200 116,800 115,200 111,999 110,399 108,800 8.16%
  QoQ % 2.68% 2.05% 1.39% 2.86% 1.45% 1.47% -
  Horiz. % 112.50% 109.56% 107.35% 105.88% 102.94% 101.47% 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
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 17.46 % 5.13 % 11.91 % 9.62 % 9.77 % 4.62 % 9.74 % 47.51%
  QoQ % 240.35% -56.93% 23.80% -1.54% 111.47% -52.57% -
  Horiz. % 179.26% 52.67% 122.28% 98.77% 100.31% 47.43% 100.00%
ROE 2.14 % 0.99 % 3.89 % 2.12 % 1.64 % 1.10 % 2.92 % -18.70%
  QoQ % 116.16% -74.55% 83.49% 29.27% 49.09% -62.33% -
  Horiz. % 73.29% 33.90% 133.22% 72.60% 56.16% 37.67% 100.00%
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 18.73 28.90 47.67 31.70 23.49 32.71 40.79 -40.45%
  QoQ % -35.19% -39.37% 50.38% 34.95% -28.19% -19.81% -
  Horiz. % 45.92% 70.85% 116.87% 77.72% 57.59% 80.19% 100.00%
EPS 3.27 1.48 5.68 3.05 2.30 1.51 3.97 -12.12%
  QoQ % 120.95% -73.94% 86.23% 32.61% 52.32% -61.96% -
  Horiz. % 82.37% 37.28% 143.07% 76.83% 57.93% 38.04% 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 1.5300 1.4900 1.4600 1.4400 1.4000 1.3800 1.3600 8.16%
  QoQ % 2.68% 2.05% 1.39% 2.86% 1.45% 1.47% -
  Horiz. % 112.50% 109.56% 107.35% 105.88% 102.94% 101.47% 100.00%
Adjusted Per Share Value based on latest NOSH - 80,000
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 18.73 28.90 47.67 31.70 23.49 32.71 40.79 -40.45%
  QoQ % -35.19% -39.37% 50.38% 34.95% -28.19% -19.81% -
  Horiz. % 45.92% 70.85% 116.87% 77.72% 57.59% 80.19% 100.00%
EPS 3.27 1.48 5.68 3.05 2.30 1.51 3.97 -12.12%
  QoQ % 120.95% -73.94% 86.23% 32.61% 52.32% -61.96% -
  Horiz. % 82.37% 37.28% 143.07% 76.83% 57.93% 38.04% 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 1.5300 1.4900 1.4600 1.4400 1.4000 1.3800 1.3600 8.16%
  QoQ % 2.68% 2.05% 1.39% 2.86% 1.45% 1.47% -
  Horiz. % 112.50% 109.56% 107.35% 105.88% 102.94% 101.47% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.6200 1.4300 1.8500 1.2500 1.4000 1.2200 1.2000 -
P/RPS 8.65 4.95 3.88 3.94 5.96 3.73 2.94 105.19%
  QoQ % 74.75% 27.58% -1.52% -33.89% 59.79% 26.87% -
  Horiz. % 294.22% 168.37% 131.97% 134.01% 202.72% 126.87% 100.00%
P/EPS 49.52 96.46 32.58 41.00 61.00 80.66 30.22 38.95%
  QoQ % -48.66% 196.07% -20.54% -32.79% -24.37% 166.91% -
  Horiz. % 163.86% 319.19% 107.81% 135.67% 201.85% 266.91% 100.00%
EY 2.02 1.04 3.07 2.44 1.64 1.24 3.31 -28.03%
  QoQ % 94.23% -66.12% 25.82% 48.78% 32.26% -62.54% -
  Horiz. % 61.03% 31.42% 92.75% 73.72% 49.55% 37.46% 100.00%
DY 0.00 2.45 0.00 0.00 0.00 2.87 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 85.37% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.06 0.96 1.27 0.87 1.00 0.88 0.88 13.20%
  QoQ % 10.42% -24.41% 45.98% -13.00% 13.64% 0.00% -
  Horiz. % 120.45% 109.09% 144.32% 98.86% 113.64% 100.00% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 19/11/15 25/08/15 27/05/15 12/02/15 20/11/14 27/08/14 28/05/14 -
Price 1.7000 1.5000 1.6300 1.1900 1.2500 1.2500 1.2000 -
P/RPS 9.08 5.19 3.42 3.75 5.32 3.82 2.94 111.93%
  QoQ % 74.95% 51.75% -8.80% -29.51% 39.27% 29.93% -
  Horiz. % 308.84% 176.53% 116.33% 127.55% 180.95% 129.93% 100.00%
P/EPS 51.97 101.18 28.70 39.03 54.47 82.64 30.22 43.49%
  QoQ % -48.64% 252.54% -26.47% -28.35% -34.09% 173.46% -
  Horiz. % 171.97% 334.81% 94.97% 129.15% 180.24% 273.46% 100.00%
EY 1.92 0.99 3.48 2.56 1.84 1.21 3.31 -30.42%
  QoQ % 93.94% -71.55% 35.94% 39.13% 52.07% -63.44% -
  Horiz. % 58.01% 29.91% 105.14% 77.34% 55.59% 36.56% 100.00%
DY 0.00 2.33 0.00 0.00 0.00 2.80 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 83.21% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.11 1.01 1.12 0.83 0.89 0.91 0.88 16.73%
  QoQ % 9.90% -9.82% 34.94% -6.74% -2.20% 3.41% -
  Horiz. % 126.14% 114.77% 127.27% 94.32% 101.14% 103.41% 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
 
 

268  670  531  700 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MRDIY 1.75+0.15 
 VSOLAR 0.03-0.005 
 ASB 0.185+0.02 
 MAHSING 0.98-0.06 
 LUSTER 0.17-0.005 
 KGROUP-OR 0.0050.00 
 IRIS 0.26-0.005 
 KANGER 0.1750.00 
 CAREPLS 3.71-0.07 
 SAPNRG 0.100.00 

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!
PARTNERS & BROKERS