Highlights

[IMASPRO] QoQ Quarter Result on 2010-03-31 [#3]

Stock [IMASPRO]: IMASPRO CORP BHD
Announcement Date 26-May-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2010
Quarter 31-Mar-2010  [#3]
Profit Trend QoQ -     -26.66%    YoY -     60.51%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 23,814 18,412 17,418 22,014 21,874 15,261 15,476 33.18%
  QoQ % 29.34% 5.71% -20.88% 0.64% 43.33% -1.39% -
  Horiz. % 153.88% 118.97% 112.55% 142.25% 141.34% 98.61% 100.00%
PBT 3,058 2,617 2,651 1,912 2,781 2,966 3,041 0.37%
  QoQ % 16.85% -1.28% 38.65% -31.25% -6.24% -2.47% -
  Horiz. % 100.56% 86.06% 87.18% 62.87% 91.45% 97.53% 100.00%
Tax -651 -528 -486 -278 -553 -715 -741 -8.25%
  QoQ % -23.30% -8.64% -74.82% 49.73% 22.66% 3.51% -
  Horiz. % 87.85% 71.26% 65.59% 37.52% 74.63% 96.49% 100.00%
NP 2,407 2,089 2,165 1,634 2,228 2,251 2,300 3.07%
  QoQ % 15.22% -3.51% 32.50% -26.66% -1.02% -2.13% -
  Horiz. % 104.65% 90.83% 94.13% 71.04% 96.87% 97.87% 100.00%
NP to SH 2,407 2,089 2,165 1,634 2,228 2,251 2,300 3.07%
  QoQ % 15.22% -3.51% 32.50% -26.66% -1.02% -2.13% -
  Horiz. % 104.65% 90.83% 94.13% 71.04% 96.87% 97.87% 100.00%
Tax Rate 21.29 % 20.18 % 18.33 % 14.54 % 19.88 % 24.11 % 24.37 % -8.59%
  QoQ % 5.50% 10.09% 26.07% -26.86% -17.54% -1.07% -
  Horiz. % 87.36% 82.81% 75.22% 59.66% 81.58% 98.93% 100.00%
Total Cost 21,407 16,323 15,253 20,380 19,646 13,010 13,176 38.08%
  QoQ % 31.15% 7.02% -25.16% 3.74% 51.01% -1.26% -
  Horiz. % 162.47% 123.88% 115.76% 154.68% 149.10% 98.74% 100.00%
Net Worth 95,160 92,844 91,073 89,709 90,237 88,117 86,249 6.75%
  QoQ % 2.49% 1.94% 1.52% -0.59% 2.41% 2.17% -
  Horiz. % 110.33% 107.65% 105.59% 104.01% 104.62% 102.17% 100.00%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - 2,796 - - - 2,795 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.04% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % 129.15 % - % - % - % 121.53 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 106.27% 0.00% 0.00% 0.00% 100.00%
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 95,160 92,844 91,073 89,709 90,237 88,117 86,249 6.75%
  QoQ % 2.49% 1.94% 1.52% -0.59% 2.41% 2.17% -
  Horiz. % 110.33% 107.65% 105.59% 104.01% 104.62% 102.17% 100.00%
NOSH 79,966 80,038 79,889 80,098 79,856 80,106 79,861 0.09%
  QoQ % -0.09% 0.19% -0.26% 0.30% -0.31% 0.31% -
  Horiz. % 100.13% 100.22% 100.04% 100.30% 99.99% 100.31% 100.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 10.11 % 11.35 % 12.43 % 7.42 % 10.19 % 14.75 % 14.86 % -22.59%
  QoQ % -10.93% -8.69% 67.52% -27.18% -30.92% -0.74% -
  Horiz. % 68.03% 76.38% 83.65% 49.93% 68.57% 99.26% 100.00%
ROE 2.53 % 2.25 % 2.38 % 1.82 % 2.47 % 2.55 % 2.67 % -3.52%
  QoQ % 12.44% -5.46% 30.77% -26.32% -3.14% -4.49% -
  Horiz. % 94.76% 84.27% 89.14% 68.16% 92.51% 95.51% 100.00%
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 29.78 23.00 21.80 27.48 27.39 19.05 19.38 33.06%
  QoQ % 29.48% 5.50% -20.67% 0.33% 43.78% -1.70% -
  Horiz. % 153.66% 118.68% 112.49% 141.80% 141.33% 98.30% 100.00%
EPS 3.01 2.61 2.71 2.04 2.79 2.81 2.88 2.98%
  QoQ % 15.33% -3.69% 32.84% -26.88% -0.71% -2.43% -
  Horiz. % 104.51% 90.62% 94.10% 70.83% 96.87% 97.57% 100.00%
DPS 0.00 0.00 3.50 0.00 0.00 0.00 3.50 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.1900 1.1600 1.1400 1.1200 1.1300 1.1000 1.0800 6.66%
  QoQ % 2.59% 1.75% 1.79% -0.88% 2.73% 1.85% -
  Horiz. % 110.19% 107.41% 105.56% 103.70% 104.63% 101.85% 100.00%
Adjusted Per Share Value based on latest NOSH - 80,000
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 29.77 23.02 21.77 27.52 27.34 19.08 19.35 33.17%
  QoQ % 29.32% 5.74% -20.89% 0.66% 43.29% -1.40% -
  Horiz. % 153.85% 118.97% 112.51% 142.22% 141.29% 98.60% 100.00%
EPS 3.01 2.61 2.71 2.04 2.79 2.81 2.88 2.98%
  QoQ % 15.33% -3.69% 32.84% -26.88% -0.71% -2.43% -
  Horiz. % 104.51% 90.62% 94.10% 70.83% 96.87% 97.57% 100.00%
DPS 0.00 0.00 3.50 0.00 0.00 0.00 3.49 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.29% 0.00% 0.00% 0.00% 100.00%
NAPS 1.1895 1.1606 1.1384 1.1214 1.1280 1.1015 1.0781 6.76%
  QoQ % 2.49% 1.95% 1.52% -0.59% 2.41% 2.17% -
  Horiz. % 110.33% 107.65% 105.59% 104.02% 104.63% 102.17% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.8900 0.8300 0.8500 0.8300 0.8500 0.8900 0.8500 -
P/RPS 2.99 3.61 3.90 3.02 3.10 4.67 4.39 -22.53%
  QoQ % -17.17% -7.44% 29.14% -2.58% -33.62% 6.38% -
  Horiz. % 68.11% 82.23% 88.84% 68.79% 70.62% 106.38% 100.00%
P/EPS 29.57 31.80 31.37 40.69 30.47 31.67 29.51 0.14%
  QoQ % -7.01% 1.37% -22.90% 33.54% -3.79% 7.32% -
  Horiz. % 100.20% 107.76% 106.30% 137.89% 103.25% 107.32% 100.00%
EY 3.38 3.14 3.19 2.46 3.28 3.16 3.39 -0.20%
  QoQ % 7.64% -1.57% 29.67% -25.00% 3.80% -6.78% -
  Horiz. % 99.71% 92.63% 94.10% 72.57% 96.76% 93.22% 100.00%
DY 0.00 0.00 4.12 0.00 0.00 0.00 4.12 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.75 0.72 0.75 0.74 0.75 0.81 0.79 -3.40%
  QoQ % 4.17% -4.00% 1.35% -1.33% -7.41% 2.53% -
  Horiz. % 94.94% 91.14% 94.94% 93.67% 94.94% 102.53% 100.00%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/01/11 26/11/10 26/08/10 26/05/10 11/02/10 23/11/09 26/08/09 -
Price 0.9200 0.9500 0.8400 0.8500 0.9200 0.8600 0.8100 -
P/RPS 3.09 4.13 3.85 3.09 3.36 4.51 4.18 -18.20%
  QoQ % -25.18% 7.27% 24.60% -8.04% -25.50% 7.89% -
  Horiz. % 73.92% 98.80% 92.11% 73.92% 80.38% 107.89% 100.00%
P/EPS 30.56 36.40 31.00 41.67 32.97 30.60 28.12 5.69%
  QoQ % -16.04% 17.42% -25.61% 26.39% 7.75% 8.82% -
  Horiz. % 108.68% 129.45% 110.24% 148.19% 117.25% 108.82% 100.00%
EY 3.27 2.75 3.23 2.40 3.03 3.27 3.56 -5.49%
  QoQ % 18.91% -14.86% 34.58% -20.79% -7.34% -8.15% -
  Horiz. % 91.85% 77.25% 90.73% 67.42% 85.11% 91.85% 100.00%
DY 0.00 0.00 4.17 0.00 0.00 0.00 4.32 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 96.53% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.77 0.82 0.74 0.76 0.81 0.78 0.75 1.77%
  QoQ % -6.10% 10.81% -2.63% -6.17% 3.85% 4.00% -
  Horiz. % 102.67% 109.33% 98.67% 101.33% 108.00% 104.00% 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