Highlights

[IMASPRO] QoQ Quarter Result on 2019-12-31 [#2]

Stock [IMASPRO]: IMASPRO CORP BHD
Announcement Date 20-Feb-2020
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2020
Quarter 31-Dec-2019  [#2]
Profit Trend QoQ -     -40.44%    YoY -     -2.73%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 14,353 16,207 17,767 18,195 11,610 17,455 20,844 -22.04%
  QoQ % -11.44% -8.78% -2.35% 56.72% -33.49% -16.26% -
  Horiz. % 68.86% 77.75% 85.24% 87.29% 55.70% 83.74% 100.00%
PBT 1,256 1,197 891 1,425 1,641 -989 1,091 9.85%
  QoQ % 4.93% 34.34% -37.47% -13.16% 265.93% -190.65% -
  Horiz. % 115.12% 109.72% 81.67% 130.61% 150.41% -90.65% 100.00%
Tax -2,863 -295 -215 -290 -1,759 223 -396 274.35%
  QoQ % -870.51% -37.21% 25.86% 83.51% -888.79% 156.31% -
  Horiz. % 722.98% 74.49% 54.29% 73.23% 444.19% -56.31% 100.00%
NP -1,607 902 676 1,135 -118 -766 695 -
  QoQ % -278.16% 33.43% -40.44% 1,061.86% 84.60% -210.22% -
  Horiz. % -231.22% 129.78% 97.27% 163.31% -16.98% -110.22% 100.00%
NP to SH -1,607 902 676 1,135 -118 -766 695 -
  QoQ % -278.16% 33.43% -40.44% 1,061.86% 84.60% -210.22% -
  Horiz. % -231.22% 129.78% 97.27% 163.31% -16.98% -110.22% 100.00%
Tax Rate 227.95 % 24.64 % 24.13 % 20.35 % 107.19 % - % 36.30 % 240.75%
  QoQ % 825.12% 2.11% 18.57% -81.02% 0.00% 0.00% -
  Horiz. % 627.96% 67.88% 66.47% 56.06% 295.29% 0.00% 100.00%
Total Cost 15,960 15,305 17,091 17,060 11,728 18,221 20,149 -14.40%
  QoQ % 4.28% -10.45% 0.18% 45.46% -35.63% -9.57% -
  Horiz. % 79.21% 75.96% 84.82% 84.67% 58.21% 90.43% 100.00%
Net Worth 127,200 128,800 129,600 129,600 128,000 129,600 132,799 -2.83%
  QoQ % -1.24% -0.62% 0.00% 1.25% -1.23% -2.41% -
  Horiz. % 95.78% 96.99% 97.59% 97.59% 96.39% 97.59% 100.00%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div 2,800 - - - 2,800 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 127,200 128,800 129,600 129,600 128,000 129,600 132,799 -2.83%
  QoQ % -1.24% -0.62% 0.00% 1.25% -1.23% -2.41% -
  Horiz. % 95.78% 96.99% 97.59% 97.59% 96.39% 97.59% 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
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin -11.20 % 5.57 % 3.80 % 6.24 % -1.02 % -4.39 % 3.33 % -
  QoQ % -301.08% 46.58% -39.10% 711.76% 76.77% -231.83% -
  Horiz. % -336.34% 167.27% 114.11% 187.39% -30.63% -131.83% 100.00%
ROE -1.26 % 0.70 % 0.52 % 0.88 % -0.09 % -0.59 % 0.52 % -
  QoQ % -280.00% 34.62% -40.91% 1,077.78% 84.75% -213.46% -
  Horiz. % -242.31% 134.62% 100.00% 169.23% -17.31% -113.46% 100.00%
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 17.94 20.26 22.21 22.74 14.51 21.82 26.06 -22.05%
  QoQ % -11.45% -8.78% -2.33% 56.72% -33.50% -16.27% -
  Horiz. % 68.84% 77.74% 85.23% 87.26% 55.68% 83.73% 100.00%
EPS -2.01 1.13 0.85 1.42 -0.15 -0.96 0.87 -
  QoQ % -277.88% 32.94% -40.14% 1,046.67% 84.37% -210.34% -
  Horiz. % -231.03% 129.89% 97.70% 163.22% -17.24% -110.34% 100.00%
DPS 3.50 0.00 0.00 0.00 3.50 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.5900 1.6100 1.6200 1.6200 1.6000 1.6200 1.6600 -2.83%
  QoQ % -1.24% -0.62% 0.00% 1.25% -1.23% -2.41% -
  Horiz. % 95.78% 96.99% 97.59% 97.59% 96.39% 97.59% 100.00%
Adjusted Per Share Value based on latest NOSH - 80,000
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 17.94 20.26 22.21 22.74 14.51 21.82 26.06 -22.05%
  QoQ % -11.45% -8.78% -2.33% 56.72% -33.50% -16.27% -
  Horiz. % 68.84% 77.74% 85.23% 87.26% 55.68% 83.73% 100.00%
EPS -2.01 1.13 0.85 1.42 -0.15 -0.96 0.87 -
  QoQ % -277.88% 32.94% -40.14% 1,046.67% 84.37% -210.34% -
  Horiz. % -231.03% 129.89% 97.70% 163.22% -17.24% -110.34% 100.00%
DPS 3.50 0.00 0.00 0.00 3.50 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.5900 1.6100 1.6200 1.6200 1.6000 1.6200 1.6600 -2.83%
  QoQ % -1.24% -0.62% 0.00% 1.25% -1.23% -2.41% -
  Horiz. % 95.78% 96.99% 97.59% 97.59% 96.39% 97.59% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 2.1300 2.1300 2.1200 2.2200 2.2200 1.9800 2.2700 -
P/RPS 11.87 10.51 9.55 9.76 15.30 9.07 8.71 22.94%
  QoQ % 12.94% 10.05% -2.15% -36.21% 68.69% 4.13% -
  Horiz. % 136.28% 120.67% 109.64% 112.06% 175.66% 104.13% 100.00%
P/EPS -106.04 188.91 250.89 156.48 -1,505.08 -206.79 261.29 -
  QoQ % -156.13% -24.70% 60.33% 110.40% -627.83% -179.14% -
  Horiz. % -40.58% 72.30% 96.02% 59.89% -576.02% -79.14% 100.00%
EY -0.94 0.53 0.40 0.64 -0.07 -0.48 0.38 -
  QoQ % -277.36% 32.50% -37.50% 1,014.29% 85.42% -226.32% -
  Horiz. % -247.37% 139.47% 105.26% 168.42% -18.42% -126.32% 100.00%
DY 1.64 0.00 0.00 0.00 1.58 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 103.80% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.34 1.32 1.31 1.37 1.39 1.22 1.37 -1.47%
  QoQ % 1.52% 0.76% -4.38% -1.44% 13.93% -10.95% -
  Horiz. % 97.81% 96.35% 95.62% 100.00% 101.46% 89.05% 100.00%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 26/08/20 - 20/02/20 20/11/19 21/08/19 17/05/19 29/01/19 -
Price 2.1300 2.2000 2.2100 2.0800 2.1900 1.9700 2.0000 -
P/RPS 11.87 10.86 9.95 9.15 15.09 9.03 7.68 33.71%
  QoQ % 9.30% 9.15% 8.74% -39.36% 67.11% 17.58% -
  Horiz. % 154.56% 141.41% 129.56% 119.14% 196.48% 117.58% 100.00%
P/EPS -106.04 195.12 261.54 146.61 -1,484.75 -205.74 230.22 -
  QoQ % -154.35% -25.40% 78.39% 109.87% -621.66% -189.37% -
  Horiz. % -46.06% 84.75% 113.60% 63.68% -644.93% -89.37% 100.00%
EY -0.94 0.51 0.38 0.68 -0.07 -0.49 0.43 -
  QoQ % -284.31% 34.21% -44.12% 1,071.43% 85.71% -213.95% -
  Horiz. % -218.60% 118.60% 88.37% 158.14% -16.28% -113.95% 100.00%
DY 1.64 0.00 0.00 0.00 1.60 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 102.50% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.34 1.37 1.36 1.28 1.37 1.22 1.20 7.64%
  QoQ % -2.19% 0.74% 6.25% -6.57% 12.30% 1.67% -
  Horiz. % 111.67% 114.17% 113.33% 106.67% 114.17% 101.67% 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
 
 

464  492  569  640 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.030.00 
 DGSB 0.185-0.045 
 IRIS 0.305+0.04 
 MLAB 0.0250.00 
 KGROUP-OR 0.01+0.005 
 MAHSING 1.14+0.01 
 DSONIC 0.585+0.06 
 AT 0.08-0.005 
 KGROUP 0.065+0.005 
 LUSTER 0.19-0.005 

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