Highlights

[IMASPRO] QoQ Quarter Result on 2016-12-31 [#2]

Stock [IMASPRO]: IMASPRO CORP BHD
Announcement Date 25-Jan-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2017
Quarter 31-Dec-2016  [#2]
Profit Trend QoQ -     47.50%    YoY -     49.21%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 15,375 13,446 16,363 21,816 14,391 14,580 20,986 -18.72%
  QoQ % 14.35% -17.83% -25.00% 51.59% -1.30% -30.53% -
  Horiz. % 73.26% 64.07% 77.97% 103.96% 68.57% 69.47% 100.00%
PBT 302 942 2,044 3,035 2,041 2,295 3,545 -80.61%
  QoQ % -67.94% -53.91% -32.65% 48.70% -11.07% -35.26% -
  Horiz. % 8.52% 26.57% 57.66% 85.61% 57.57% 64.74% 100.00%
Tax -98 -898 -473 -585 -380 -34 -760 -74.44%
  QoQ % 89.09% -89.85% 19.15% -53.95% -1,017.65% 95.53% -
  Horiz. % 12.89% 118.16% 62.24% 76.97% 50.00% 4.47% 100.00%
NP 204 44 1,571 2,450 1,661 2,261 2,785 -82.47%
  QoQ % 363.64% -97.20% -35.88% 47.50% -26.54% -18.82% -
  Horiz. % 7.32% 1.58% 56.41% 87.97% 59.64% 81.18% 100.00%
NP to SH 204 44 1,571 2,450 1,661 2,261 2,785 -82.47%
  QoQ % 363.64% -97.20% -35.88% 47.50% -26.54% -18.82% -
  Horiz. % 7.32% 1.58% 56.41% 87.97% 59.64% 81.18% 100.00%
Tax Rate 32.45 % 95.33 % 23.14 % 19.28 % 18.62 % 1.48 % 21.44 % 31.79%
  QoQ % -65.96% 311.97% 20.02% 3.54% 1,158.11% -93.10% -
  Horiz. % 151.35% 444.64% 107.93% 89.93% 86.85% 6.90% 100.00%
Total Cost 15,171 13,402 14,792 19,366 12,730 12,319 18,201 -11.42%
  QoQ % 13.20% -9.40% -23.62% 52.13% 3.34% -32.32% -
  Horiz. % 83.35% 73.63% 81.27% 106.40% 69.94% 67.68% 100.00%
Net Worth 129,600 129,600 128,800 129,600 126,400 125,600 123,199 3.43%
  QoQ % 0.00% 0.62% -0.62% 2.53% 0.64% 1.95% -
  Horiz. % 105.19% 105.19% 104.55% 105.19% 102.60% 101.95% 100.00%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 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 % - % 6,363.64 % - % - % - % 123.84 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 5,138.60% 0.00% 0.00% 0.00% 100.00% -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 129,600 129,600 128,800 129,600 126,400 125,600 123,199 3.43%
  QoQ % 0.00% 0.62% -0.62% 2.53% 0.64% 1.95% -
  Horiz. % 105.19% 105.19% 104.55% 105.19% 102.60% 101.95% 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
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 1.33 % 0.33 % 9.60 % 11.23 % 11.54 % 15.51 % 13.27 % -78.39%
  QoQ % 303.03% -96.56% -14.51% -2.69% -25.60% 16.88% -
  Horiz. % 10.02% 2.49% 72.34% 84.63% 86.96% 116.88% 100.00%
ROE 0.16 % 0.03 % 1.22 % 1.89 % 1.31 % 1.80 % 2.26 % -82.86%
  QoQ % 433.33% -97.54% -35.45% 44.27% -27.22% -20.35% -
  Horiz. % 7.08% 1.33% 53.98% 83.63% 57.96% 79.65% 100.00%
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 19.22 16.81 20.45 27.27 17.99 18.23 26.23 -18.71%
  QoQ % 14.34% -17.80% -25.01% 51.58% -1.32% -30.50% -
  Horiz. % 73.27% 64.09% 77.96% 103.96% 68.59% 69.50% 100.00%
EPS 0.26 0.06 1.96 3.06 2.08 2.83 3.48 -82.23%
  QoQ % 333.33% -96.94% -35.95% 47.12% -26.50% -18.68% -
  Horiz. % 7.47% 1.72% 56.32% 87.93% 59.77% 81.32% 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 1.6200 1.6100 1.6200 1.5800 1.5700 1.5400 3.43%
  QoQ % 0.00% 0.62% -0.62% 2.53% 0.64% 1.95% -
  Horiz. % 105.19% 105.19% 104.55% 105.19% 102.60% 101.95% 100.00%
Adjusted Per Share Value based on latest NOSH - 80,000
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 19.22 16.81 20.45 27.27 17.99 18.23 26.23 -18.71%
  QoQ % 14.34% -17.80% -25.01% 51.58% -1.32% -30.50% -
  Horiz. % 73.27% 64.09% 77.96% 103.96% 68.59% 69.50% 100.00%
EPS 0.26 0.06 1.96 3.06 2.08 2.83 3.48 -82.23%
  QoQ % 333.33% -96.94% -35.95% 47.12% -26.50% -18.68% -
  Horiz. % 7.47% 1.72% 56.32% 87.93% 59.77% 81.32% 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 1.6200 1.6100 1.6200 1.5800 1.5700 1.5400 3.43%
  QoQ % 0.00% 0.62% -0.62% 2.53% 0.64% 1.95% -
  Horiz. % 105.19% 105.19% 104.55% 105.19% 102.60% 101.95% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 1.8300 1.8200 1.9200 2.0400 2.0700 2.1700 2.0200 -
P/RPS 9.52 10.83 9.39 7.48 11.51 11.91 7.70 15.18%
  QoQ % -12.10% 15.34% 25.53% -35.01% -3.36% 54.68% -
  Horiz. % 123.64% 140.65% 121.95% 97.14% 149.48% 154.68% 100.00%
P/EPS 717.65 3,309.09 97.77 66.61 99.70 76.78 58.03 433.96%
  QoQ % -78.31% 3,284.57% 46.78% -33.19% 29.85% 32.31% -
  Horiz. % 1,236.69% 5,702.38% 168.48% 114.79% 171.81% 132.31% 100.00%
EY 0.14 0.03 1.02 1.50 1.00 1.30 1.72 -81.19%
  QoQ % 366.67% -97.06% -32.00% 50.00% -23.08% -24.42% -
  Horiz. % 8.14% 1.74% 59.30% 87.21% 58.14% 75.58% 100.00%
DY 0.00 1.92 0.00 0.00 0.00 1.61 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 119.25% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.13 1.12 1.19 1.26 1.31 1.38 1.31 -9.38%
  QoQ % 0.89% -5.88% -5.56% -3.82% -5.07% 5.34% -
  Horiz. % 86.26% 85.50% 90.84% 96.18% 100.00% 105.34% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 22/11/17 29/08/17 24/05/17 25/01/17 17/11/16 30/08/16 25/05/16 -
Price 1.8100 1.8600 1.9000 2.0300 2.0400 2.0700 2.1500 -
P/RPS 9.42 11.07 9.29 7.44 11.34 11.36 8.20 9.68%
  QoQ % -14.91% 19.16% 24.87% -34.39% -0.18% 38.54% -
  Horiz. % 114.88% 135.00% 113.29% 90.73% 138.29% 138.54% 100.00%
P/EPS 709.80 3,381.82 96.75 66.29 98.25 73.24 61.76 408.52%
  QoQ % -79.01% 3,395.42% 45.95% -32.53% 34.15% 18.59% -
  Horiz. % 1,149.29% 5,475.75% 156.65% 107.33% 159.08% 118.59% 100.00%
EY 0.14 0.03 1.03 1.51 1.02 1.37 1.62 -80.42%
  QoQ % 366.67% -97.09% -31.79% 48.04% -25.55% -15.43% -
  Horiz. % 8.64% 1.85% 63.58% 93.21% 62.96% 84.57% 100.00%
DY 0.00 1.88 0.00 0.00 0.00 1.69 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 111.24% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.12 1.15 1.18 1.25 1.29 1.32 1.40 -13.81%
  QoQ % -2.61% -2.54% -5.60% -3.10% -2.27% -5.71% -
  Horiz. % 80.00% 82.14% 84.29% 89.29% 92.14% 94.29% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

2166 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 2.240.00 
 KOTRA 3.270.00 
 UCREST 0.1450.00 
 GENM-C73 0.0050.00 
 PUC 0.240.00 
 WILLOW 0.4350.00 
 EAH-WE 0.010.00 
 IRIS 0.2650.00 
 TOPGLOV-C79 0.470.00 
 BTECH 0.4850.00 

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