Highlights

[IMASPRO] QoQ Quarter Result on 2011-03-31 [#3]

Stock [IMASPRO]: IMASPRO CORP BHD
Announcement Date 26-May-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2011
Quarter 31-Mar-2011  [#3]
Profit Trend QoQ -     -36.44%    YoY -     -6.36%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 16,298 14,460 21,053 23,124 23,814 18,412 17,418 -4.32%
  QoQ % 12.71% -31.32% -8.96% -2.90% 29.34% 5.71% -
  Horiz. % 93.57% 83.02% 120.87% 132.76% 136.72% 105.71% 100.00%
PBT 1,293 1,384 2,666 1,826 3,058 2,617 2,651 -37.96%
  QoQ % -6.58% -48.09% 46.00% -40.29% 16.85% -1.28% -
  Horiz. % 48.77% 52.21% 100.57% 68.88% 115.35% 98.72% 100.00%
Tax -287 -315 -594 -296 -651 -528 -486 -29.54%
  QoQ % 8.89% 46.97% -100.68% 54.53% -23.30% -8.64% -
  Horiz. % 59.05% 64.81% 122.22% 60.91% 133.95% 108.64% 100.00%
NP 1,006 1,069 2,072 1,530 2,407 2,089 2,165 -39.92%
  QoQ % -5.89% -48.41% 35.42% -36.44% 15.22% -3.51% -
  Horiz. % 46.47% 49.38% 95.70% 70.67% 111.18% 96.49% 100.00%
NP to SH 1,006 1,069 2,072 1,530 2,407 2,089 2,165 -39.92%
  QoQ % -5.89% -48.41% 35.42% -36.44% 15.22% -3.51% -
  Horiz. % 46.47% 49.38% 95.70% 70.67% 111.18% 96.49% 100.00%
Tax Rate 22.20 % 22.76 % 22.28 % 16.21 % 21.29 % 20.18 % 18.33 % 13.58%
  QoQ % -2.46% 2.15% 37.45% -23.86% 5.50% 10.09% -
  Horiz. % 121.11% 124.17% 121.55% 88.43% 116.15% 110.09% 100.00%
Total Cost 15,292 13,391 18,981 21,594 21,407 16,323 15,253 0.17%
  QoQ % 14.20% -29.45% -12.10% 0.87% 31.15% 7.02% -
  Horiz. % 100.26% 87.79% 124.44% 141.57% 140.35% 107.02% 100.00%
Net Worth 98,204 97,326 96,000 93,722 95,160 92,844 91,073 5.14%
  QoQ % 0.90% 1.38% 2.43% -1.51% 2.49% 1.94% -
  Horiz. % 107.83% 106.87% 105.41% 102.91% 104.49% 101.94% 100.00%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - 2,800 - - - 2,796 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.14% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % 135.14 % - % - % - % 129.15 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 104.64% 0.00% 0.00% 0.00% 100.00%
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 98,204 97,326 96,000 93,722 95,160 92,844 91,073 5.14%
  QoQ % 0.90% 1.38% 2.43% -1.51% 2.49% 1.94% -
  Horiz. % 107.83% 106.87% 105.41% 102.91% 104.49% 101.94% 100.00%
NOSH 79,841 79,776 80,000 80,104 79,966 80,038 79,889 -0.04%
  QoQ % 0.08% -0.28% -0.13% 0.17% -0.09% 0.19% -
  Horiz. % 99.94% 99.86% 100.14% 100.27% 100.10% 100.19% 100.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 6.17 % 7.39 % 9.84 % 6.62 % 10.11 % 11.35 % 12.43 % -37.23%
  QoQ % -16.51% -24.90% 48.64% -34.52% -10.93% -8.69% -
  Horiz. % 49.64% 59.45% 79.16% 53.26% 81.34% 91.31% 100.00%
ROE 1.02 % 1.10 % 2.16 % 1.63 % 2.53 % 2.25 % 2.38 % -43.07%
  QoQ % -7.27% -49.07% 32.52% -35.57% 12.44% -5.46% -
  Horiz. % 42.86% 46.22% 90.76% 68.49% 106.30% 94.54% 100.00%
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 20.41 18.13 26.32 28.87 29.78 23.00 21.80 -4.29%
  QoQ % 12.58% -31.12% -8.83% -3.06% 29.48% 5.50% -
  Horiz. % 93.62% 83.17% 120.73% 132.43% 136.61% 105.50% 100.00%
EPS 1.26 1.34 2.59 1.91 3.01 2.61 2.71 -39.90%
  QoQ % -5.97% -48.26% 35.60% -36.54% 15.33% -3.69% -
  Horiz. % 46.49% 49.45% 95.57% 70.48% 111.07% 96.31% 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 1.2300 1.2200 1.2000 1.1700 1.1900 1.1600 1.1400 5.18%
  QoQ % 0.82% 1.67% 2.56% -1.68% 2.59% 1.75% -
  Horiz. % 107.89% 107.02% 105.26% 102.63% 104.39% 101.75% 100.00%
Adjusted Per Share Value based on latest NOSH - 80,000
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 20.37 18.08 26.32 28.91 29.77 23.02 21.77 -4.32%
  QoQ % 12.67% -31.31% -8.96% -2.89% 29.32% 5.74% -
  Horiz. % 93.57% 83.05% 120.90% 132.80% 136.75% 105.74% 100.00%
EPS 1.26 1.34 2.59 1.91 3.01 2.61 2.71 -39.90%
  QoQ % -5.97% -48.26% 35.60% -36.54% 15.33% -3.69% -
  Horiz. % 46.49% 49.45% 95.57% 70.48% 111.07% 96.31% 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 1.2276 1.2166 1.2000 1.1715 1.1895 1.1606 1.1384 5.14%
  QoQ % 0.90% 1.38% 2.43% -1.51% 2.49% 1.95% -
  Horiz. % 107.84% 106.87% 105.41% 102.91% 104.49% 101.95% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.8300 0.8200 0.9250 0.8800 0.8900 0.8300 0.8500 -
P/RPS 4.07 4.52 3.51 3.05 2.99 3.61 3.90 2.88%
  QoQ % -9.96% 28.77% 15.08% 2.01% -17.17% -7.44% -
  Horiz. % 104.36% 115.90% 90.00% 78.21% 76.67% 92.56% 100.00%
P/EPS 65.87 61.19 35.71 46.07 29.57 31.80 31.37 63.76%
  QoQ % 7.65% 71.35% -22.49% 55.80% -7.01% 1.37% -
  Horiz. % 209.98% 195.06% 113.83% 146.86% 94.26% 101.37% 100.00%
EY 1.52 1.63 2.80 2.17 3.38 3.14 3.19 -38.91%
  QoQ % -6.75% -41.79% 29.03% -35.80% 7.64% -1.57% -
  Horiz. % 47.65% 51.10% 87.77% 68.03% 105.96% 98.43% 100.00%
DY 0.00 0.00 3.78 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% 91.75% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.67 0.67 0.77 0.75 0.75 0.72 0.75 -7.22%
  QoQ % 0.00% -12.99% 2.67% 0.00% 4.17% -4.00% -
  Horiz. % 89.33% 89.33% 102.67% 100.00% 100.00% 96.00% 100.00%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 23/02/12 16/11/11 25/08/11 26/05/11 28/01/11 26/11/10 26/08/10 -
Price 0.8500 0.8200 0.8400 0.9300 0.9200 0.9500 0.8400 -
P/RPS 4.16 4.52 3.19 3.22 3.09 4.13 3.85 5.28%
  QoQ % -7.96% 41.69% -0.93% 4.21% -25.18% 7.27% -
  Horiz. % 108.05% 117.40% 82.86% 83.64% 80.26% 107.27% 100.00%
P/EPS 67.46 61.19 32.43 48.69 30.56 36.40 31.00 67.69%
  QoQ % 10.25% 88.68% -33.39% 59.33% -16.04% 17.42% -
  Horiz. % 217.61% 197.39% 104.61% 157.06% 98.58% 117.42% 100.00%
EY 1.48 1.63 3.08 2.05 3.27 2.75 3.23 -40.48%
  QoQ % -9.20% -47.08% 50.24% -37.31% 18.91% -14.86% -
  Horiz. % 45.82% 50.46% 95.36% 63.47% 101.24% 85.14% 100.00%
DY 0.00 0.00 4.17 0.00 0.00 0.00 4.17 -
  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 0.69 0.67 0.70 0.79 0.77 0.82 0.74 -4.54%
  QoQ % 2.99% -4.29% -11.39% 2.60% -6.10% 10.81% -
  Horiz. % 93.24% 90.54% 94.59% 106.76% 104.05% 110.81% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

102  66  429  1850 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.015 
 MLAB 0.03+0.005 
 VELESTO 0.120.00 
 ALAM-WA 0.030.00 
 YONGTAI 0.16+0.01 
 DATAPRP 0.225+0.01 
 LAMBO 0.035+0.005 
 MTRONIC-WA 0.020.00 
 DGSB 0.225-0.005 
 IRIS 0.27+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