Highlights

[IMASPRO] QoQ Quarter Result on 2017-12-31 [#2]

Stock [IMASPRO]: IMASPRO CORP BHD
Announcement Date 07-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2018
Quarter 31-Dec-2017  [#2]
Profit Trend QoQ -     2,786.76%    YoY -     140.37%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 14,232 19,274 18,793 27,745 15,375 13,446 16,363 -8.87%
  QoQ % -26.16% 2.56% -32.27% 80.46% 14.35% -17.83% -
  Horiz. % 86.98% 117.79% 114.85% 169.56% 93.96% 82.17% 100.00%
PBT 1,000 286 -214 6,699 302 942 2,044 -37.88%
  QoQ % 249.65% 233.64% -103.19% 2,118.21% -67.94% -53.91% -
  Horiz. % 48.92% 13.99% -10.47% 327.74% 14.77% 46.09% 100.00%
Tax -234 -385 -46 -810 -98 -898 -473 -37.42%
  QoQ % 39.22% -736.96% 94.32% -726.53% 89.09% -89.85% -
  Horiz. % 49.47% 81.40% 9.73% 171.25% 20.72% 189.85% 100.00%
NP 766 -99 -260 5,889 204 44 1,571 -38.02%
  QoQ % 873.74% 61.92% -104.42% 2,786.76% 363.64% -97.20% -
  Horiz. % 48.76% -6.30% -16.55% 374.86% 12.99% 2.80% 100.00%
NP to SH 766 -99 -260 5,889 204 44 1,571 -38.02%
  QoQ % 873.74% 61.92% -104.42% 2,786.76% 363.64% -97.20% -
  Horiz. % 48.76% -6.30% -16.55% 374.86% 12.99% 2.80% 100.00%
Tax Rate 23.40 % 134.62 % - % 12.09 % 32.45 % 95.33 % 23.14 % 0.75%
  QoQ % -82.62% 0.00% 0.00% -62.74% -65.96% 311.97% -
  Horiz. % 101.12% 581.76% 0.00% 52.25% 140.23% 411.97% 100.00%
Total Cost 13,466 19,373 19,053 21,856 15,171 13,402 14,792 -6.06%
  QoQ % -30.49% 1.68% -12.82% 44.06% 13.20% -9.40% -
  Horiz. % 91.04% 130.97% 128.81% 147.76% 102.56% 90.60% 100.00%
Net Worth 131,999 131,199 131,999 135,200 129,600 129,600 128,800 1.65%
  QoQ % 0.61% -0.61% -2.37% 4.32% 0.00% 0.62% -
  Horiz. % 102.48% 101.86% 102.48% 104.97% 100.62% 100.62% 100.00%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 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 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 131,999 131,199 131,999 135,200 129,600 129,600 128,800 1.65%
  QoQ % 0.61% -0.61% -2.37% 4.32% 0.00% 0.62% -
  Horiz. % 102.48% 101.86% 102.48% 104.97% 100.62% 100.62% 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
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 5.38 % -0.51 % -1.38 % 21.23 % 1.33 % 0.33 % 9.60 % -32.00%
  QoQ % 1,154.90% 63.04% -106.50% 1,496.24% 303.03% -96.56% -
  Horiz. % 56.04% -5.31% -14.38% 221.15% 13.85% 3.44% 100.00%
ROE 0.58 % -0.08 % -0.20 % 4.36 % 0.16 % 0.03 % 1.22 % -39.06%
  QoQ % 825.00% 60.00% -104.59% 2,625.00% 433.33% -97.54% -
  Horiz. % 47.54% -6.56% -16.39% 357.38% 13.11% 2.46% 100.00%
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 17.79 24.09 23.49 34.68 19.22 16.81 20.45 -8.86%
  QoQ % -26.15% 2.55% -32.27% 80.44% 14.34% -17.80% -
  Horiz. % 86.99% 117.80% 114.87% 169.58% 93.99% 82.20% 100.00%
EPS 0.96 -0.12 -0.33 7.36 0.26 0.06 1.96 -37.84%
  QoQ % 900.00% 63.64% -104.48% 2,730.77% 333.33% -96.94% -
  Horiz. % 48.98% -6.12% -16.84% 375.51% 13.27% 3.06% 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 1.6500 1.6400 1.6500 1.6900 1.6200 1.6200 1.6100 1.65%
  QoQ % 0.61% -0.61% -2.37% 4.32% 0.00% 0.62% -
  Horiz. % 102.48% 101.86% 102.48% 104.97% 100.62% 100.62% 100.00%
Adjusted Per Share Value based on latest NOSH - 80,000
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 17.79 24.09 23.49 34.68 19.22 16.81 20.45 -8.86%
  QoQ % -26.15% 2.55% -32.27% 80.44% 14.34% -17.80% -
  Horiz. % 86.99% 117.80% 114.87% 169.58% 93.99% 82.20% 100.00%
EPS 0.96 -0.12 -0.33 7.36 0.26 0.06 1.96 -37.84%
  QoQ % 900.00% 63.64% -104.48% 2,730.77% 333.33% -96.94% -
  Horiz. % 48.98% -6.12% -16.84% 375.51% 13.27% 3.06% 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 1.6500 1.6400 1.6500 1.6900 1.6200 1.6200 1.6100 1.65%
  QoQ % 0.61% -0.61% -2.37% 4.32% 0.00% 0.62% -
  Horiz. % 102.48% 101.86% 102.48% 104.97% 100.62% 100.62% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 2.1000 1.9000 1.8400 1.8100 1.8300 1.8200 1.9200 -
P/RPS 11.80 7.89 7.83 5.22 9.52 10.83 9.39 16.44%
  QoQ % 49.56% 0.77% 50.00% -45.17% -12.10% 15.34% -
  Horiz. % 125.67% 84.03% 83.39% 55.59% 101.38% 115.34% 100.00%
P/EPS 219.32 -1,535.35 -566.15 24.59 717.65 3,309.09 97.77 71.28%
  QoQ % 114.28% -171.19% -2,402.36% -96.57% -78.31% 3,284.57% -
  Horiz. % 224.32% -1,570.37% -579.06% 25.15% 734.02% 3,384.57% 100.00%
EY 0.46 -0.07 -0.18 4.07 0.14 0.03 1.02 -41.16%
  QoQ % 757.14% 61.11% -104.42% 2,807.14% 366.67% -97.06% -
  Horiz. % 45.10% -6.86% -17.65% 399.02% 13.73% 2.94% 100.00%
DY 0.00 1.84 0.00 0.00 0.00 1.92 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 95.83% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.27 1.16 1.12 1.07 1.13 1.12 1.19 4.43%
  QoQ % 9.48% 3.57% 4.67% -5.31% 0.89% -5.88% -
  Horiz. % 106.72% 97.48% 94.12% 89.92% 94.96% 94.12% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 22/11/18 27/08/18 - 07/02/18 22/11/17 29/08/17 24/05/17 -
Price 2.1700 2.2500 2.3500 1.7900 1.8100 1.8600 1.9000 -
P/RPS 12.20 9.34 10.00 5.16 9.42 11.07 9.29 19.90%
  QoQ % 30.62% -6.60% 93.80% -45.22% -14.91% 19.16% -
  Horiz. % 131.32% 100.54% 107.64% 55.54% 101.40% 119.16% 100.00%
P/EPS 226.63 -1,818.18 -723.08 24.32 709.80 3,381.82 96.75 76.29%
  QoQ % 112.46% -151.45% -3,073.19% -96.57% -79.01% 3,395.42% -
  Horiz. % 234.24% -1,879.26% -747.37% 25.14% 733.64% 3,495.42% 100.00%
EY 0.44 -0.06 -0.14 4.11 0.14 0.03 1.03 -43.25%
  QoQ % 833.33% 57.14% -103.41% 2,835.71% 366.67% -97.09% -
  Horiz. % 42.72% -5.83% -13.59% 399.03% 13.59% 2.91% 100.00%
DY 0.00 1.56 0.00 0.00 0.00 1.88 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 82.98% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.32 1.37 1.42 1.06 1.12 1.15 1.18 7.75%
  QoQ % -3.65% -3.52% 33.96% -5.36% -2.61% -2.54% -
  Horiz. % 111.86% 116.10% 120.34% 89.83% 94.92% 97.46% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with 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