Highlights

[IMASPRO] QoQ Quarter Result on 2013-03-31 [#3]

Stock [IMASPRO]: IMASPRO CORP BHD
Announcement Date 22-May-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 31-Mar-2013  [#3]
Profit Trend QoQ -     99.80%    YoY -     130.05%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 27,970 21,654 26,932 38,030 20,775 19,431 23,713 11.60%
  QoQ % 29.17% -19.60% -29.18% 83.06% 6.92% -18.06% -
  Horiz. % 117.95% 91.32% 113.57% 160.38% 87.61% 81.94% 100.00%
PBT 3,392 2,747 2,274 3,682 1,882 1,455 2,260 30.99%
  QoQ % 23.48% 20.80% -38.24% 95.64% 29.35% -35.62% -
  Horiz. % 150.09% 121.55% 100.62% 162.92% 83.27% 64.38% 100.00%
Tax -749 -635 -323 -735 -407 -325 -521 27.29%
  QoQ % -17.95% -96.59% 56.05% -80.59% -25.23% 37.62% -
  Horiz. % 143.76% 121.88% 62.00% 141.07% 78.12% 62.38% 100.00%
NP 2,643 2,112 1,951 2,947 1,475 1,130 1,739 32.09%
  QoQ % 25.14% 8.25% -33.80% 99.80% 30.53% -35.02% -
  Horiz. % 151.98% 121.45% 112.19% 169.47% 84.82% 64.98% 100.00%
NP to SH 2,643 2,112 1,951 2,947 1,475 1,130 1,739 32.09%
  QoQ % 25.14% 8.25% -33.80% 99.80% 30.53% -35.02% -
  Horiz. % 151.98% 121.45% 112.19% 169.47% 84.82% 64.98% 100.00%
Tax Rate 22.08 % 23.12 % 14.20 % 19.96 % 21.63 % 22.34 % 23.05 % -2.82%
  QoQ % -4.50% 62.82% -28.86% -7.72% -3.18% -3.08% -
  Horiz. % 95.79% 100.30% 61.61% 86.59% 93.84% 96.92% 100.00%
Total Cost 25,327 19,542 24,981 35,083 19,300 18,301 21,974 9.90%
  QoQ % 29.60% -21.77% -28.79% 81.78% 5.46% -16.72% -
  Horiz. % 115.26% 88.93% 113.68% 159.66% 87.83% 83.28% 100.00%
Net Worth 108,800 106,400 103,999 101,599 101,599 100,000 99,200 6.33%
  QoQ % 2.26% 2.31% 2.36% 0.00% 1.60% 0.81% -
  Horiz. % 109.68% 107.26% 104.84% 102.42% 102.42% 100.81% 100.00%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - 2,800 - - - 2,800 -
  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%
Div Payout % - % - % 143.52 % - % - % - % 161.01 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 89.14% 0.00% 0.00% 0.00% 100.00%
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 108,800 106,400 103,999 101,599 101,599 100,000 99,200 6.33%
  QoQ % 2.26% 2.31% 2.36% 0.00% 1.60% 0.81% -
  Horiz. % 109.68% 107.26% 104.84% 102.42% 102.42% 100.81% 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
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 9.45 % 9.75 % 7.24 % 7.75 % 7.10 % 5.82 % 7.33 % 18.40%
  QoQ % -3.08% 34.67% -6.58% 9.15% 21.99% -20.60% -
  Horiz. % 128.92% 133.02% 98.77% 105.73% 96.86% 79.40% 100.00%
ROE 2.43 % 1.98 % 1.88 % 2.90 % 1.45 % 1.13 % 1.75 % 24.39%
  QoQ % 22.73% 5.32% -35.17% 100.00% 28.32% -35.43% -
  Horiz. % 138.86% 113.14% 107.43% 165.71% 82.86% 64.57% 100.00%
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 34.96 27.07 33.67 47.54 25.97 24.29 29.64 11.60%
  QoQ % 29.15% -19.60% -29.18% 83.06% 6.92% -18.05% -
  Horiz. % 117.95% 91.33% 113.60% 160.39% 87.62% 81.95% 100.00%
EPS 3.30 2.64 2.44 3.68 1.84 1.41 2.17 32.14%
  QoQ % 25.00% 8.20% -33.70% 100.00% 30.50% -35.02% -
  Horiz. % 152.07% 121.66% 112.44% 169.59% 84.79% 64.98% 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 1.3600 1.3300 1.3000 1.2700 1.2700 1.2500 1.2400 6.33%
  QoQ % 2.26% 2.31% 2.36% 0.00% 1.60% 0.81% -
  Horiz. % 109.68% 107.26% 104.84% 102.42% 102.42% 100.81% 100.00%
Adjusted Per Share Value based on latest NOSH - 80,000
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 34.96 27.07 33.67 47.54 25.97 24.29 29.64 11.60%
  QoQ % 29.15% -19.60% -29.18% 83.06% 6.92% -18.05% -
  Horiz. % 117.95% 91.33% 113.60% 160.39% 87.62% 81.95% 100.00%
EPS 3.30 2.64 2.44 3.68 1.84 1.41 2.17 32.14%
  QoQ % 25.00% 8.20% -33.70% 100.00% 30.50% -35.02% -
  Horiz. % 152.07% 121.66% 112.44% 169.59% 84.79% 64.98% 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 1.3600 1.3300 1.3000 1.2700 1.2700 1.2500 1.2400 6.33%
  QoQ % 2.26% 2.31% 2.36% 0.00% 1.60% 0.81% -
  Horiz. % 109.68% 107.26% 104.84% 102.42% 102.42% 100.81% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.2000 0.9100 0.9000 0.8550 0.8500 0.8200 0.8300 -
P/RPS 3.43 3.36 2.67 1.80 3.27 3.38 2.80 14.45%
  QoQ % 2.08% 25.84% 48.33% -44.95% -3.25% 20.71% -
  Horiz. % 122.50% 120.00% 95.36% 64.29% 116.79% 120.71% 100.00%
P/EPS 36.32 34.47 36.90 23.21 46.10 58.05 38.18 -3.27%
  QoQ % 5.37% -6.59% 58.98% -49.65% -20.59% 52.04% -
  Horiz. % 95.13% 90.28% 96.65% 60.79% 120.74% 152.04% 100.00%
EY 2.75 2.90 2.71 4.31 2.17 1.72 2.62 3.27%
  QoQ % -5.17% 7.01% -37.12% 98.62% 26.16% -34.35% -
  Horiz. % 104.96% 110.69% 103.44% 164.50% 82.82% 65.65% 100.00%
DY 0.00 0.00 3.89 0.00 0.00 0.00 4.22 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 92.18% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.88 0.68 0.69 0.67 0.67 0.66 0.67 19.87%
  QoQ % 29.41% -1.45% 2.99% 0.00% 1.52% -1.49% -
  Horiz. % 131.34% 101.49% 102.99% 100.00% 100.00% 98.51% 100.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/01/14 19/11/13 27/08/13 22/05/13 06/02/13 22/11/12 29/08/12 -
Price 1.1000 1.0300 0.9150 0.9000 0.8850 0.8500 0.8300 -
P/RPS 3.15 3.81 2.72 1.89 3.41 3.50 2.80 8.15%
  QoQ % -17.32% 40.07% 43.92% -44.57% -2.57% 25.00% -
  Horiz. % 112.50% 136.07% 97.14% 67.50% 121.79% 125.00% 100.00%
P/EPS 33.30 39.02 37.52 24.43 48.00 60.18 38.18 -8.69%
  QoQ % -14.66% 4.00% 53.58% -49.10% -20.24% 57.62% -
  Horiz. % 87.22% 102.20% 98.27% 63.99% 125.72% 157.62% 100.00%
EY 3.00 2.56 2.67 4.09 2.08 1.66 2.62 9.42%
  QoQ % 17.19% -4.12% -34.72% 96.63% 25.30% -36.64% -
  Horiz. % 114.50% 97.71% 101.91% 156.11% 79.39% 63.36% 100.00%
DY 0.00 0.00 3.83 0.00 0.00 0.00 4.22 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 90.76% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.81 0.77 0.70 0.71 0.70 0.68 0.67 13.45%
  QoQ % 5.19% 10.00% -1.41% 1.43% 2.94% 1.49% -
  Horiz. % 120.90% 114.93% 104.48% 105.97% 104.48% 101.49% 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.
 


 

420  316  517  739 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EDUSPEC 0.03+0.005 
 XOX 0.050.00 
 PWORTH 0.02-0.005 
 XDL 0.17+0.01 
 PWRWELL 0.3750.00 
 PERDANA 0.47-0.01 
 ISTONE 0.24+0.015 
 MTOUCHE 0.175-0.015 
 INNATURE 0.59-0.065 
 HSI-H8T 0.48+0.045 
Partners & Brokers