Highlights

[IMASPRO] QoQ Quarter Result on 2014-03-31 [#3]

Stock [IMASPRO]: IMASPRO CORP BHD
Announcement Date 28-May-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2014
Quarter 31-Mar-2014  [#3]
Profit Trend QoQ -     20.20%    YoY -     7.80%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 25,356 18,788 26,171 32,628 27,970 21,654 26,932 -3.93%
  QoQ % 34.96% -28.21% -19.79% 16.65% 29.17% -19.60% -
  Horiz. % 94.15% 69.76% 97.17% 121.15% 103.85% 80.40% 100.00%
PBT 3,052 2,392 1,140 4,044 3,392 2,747 2,274 21.61%
  QoQ % 27.59% 109.82% -71.81% 19.22% 23.48% 20.80% -
  Horiz. % 134.21% 105.19% 50.13% 177.84% 149.16% 120.80% 100.00%
Tax -613 -556 70 -867 -749 -635 -323 53.11%
  QoQ % -10.25% -894.29% 108.07% -15.75% -17.95% -96.59% -
  Horiz. % 189.78% 172.14% -21.67% 268.42% 231.89% 196.59% 100.00%
NP 2,439 1,836 1,210 3,177 2,643 2,112 1,951 16.00%
  QoQ % 32.84% 51.74% -61.91% 20.20% 25.14% 8.25% -
  Horiz. % 125.01% 94.11% 62.02% 162.84% 135.47% 108.25% 100.00%
NP to SH 2,439 1,836 1,210 3,177 2,643 2,112 1,951 16.00%
  QoQ % 32.84% 51.74% -61.91% 20.20% 25.14% 8.25% -
  Horiz. % 125.01% 94.11% 62.02% 162.84% 135.47% 108.25% 100.00%
Tax Rate 20.09 % 23.24 % -6.14 % 21.44 % 22.08 % 23.12 % 14.20 % 25.95%
  QoQ % -13.55% 478.50% -128.64% -2.90% -4.50% 62.82% -
  Horiz. % 141.48% 163.66% -43.24% 150.99% 155.49% 162.82% 100.00%
Total Cost 22,917 16,952 24,961 29,451 25,327 19,542 24,981 -5.57%
  QoQ % 35.19% -32.09% -15.25% 16.28% 29.60% -21.77% -
  Horiz. % 91.74% 67.86% 99.92% 117.89% 101.39% 78.23% 100.00%
Net Worth 115,200 111,999 110,399 108,800 108,800 106,400 103,999 7.04%
  QoQ % 2.86% 1.45% 1.47% 0.00% 2.26% 2.31% -
  Horiz. % 110.77% 107.69% 106.15% 104.62% 104.62% 102.31% 100.00%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 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 % - % - % 231.40 % - % - % - % 143.52 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 161.23% 0.00% 0.00% 0.00% 100.00%
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 115,200 111,999 110,399 108,800 108,800 106,400 103,999 7.04%
  QoQ % 2.86% 1.45% 1.47% 0.00% 2.26% 2.31% -
  Horiz. % 110.77% 107.69% 106.15% 104.62% 104.62% 102.31% 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
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 9.62 % 9.77 % 4.62 % 9.74 % 9.45 % 9.75 % 7.24 % 20.80%
  QoQ % -1.54% 111.47% -52.57% 3.07% -3.08% 34.67% -
  Horiz. % 132.87% 134.94% 63.81% 134.53% 130.52% 134.67% 100.00%
ROE 2.12 % 1.64 % 1.10 % 2.92 % 2.43 % 1.98 % 1.88 % 8.32%
  QoQ % 29.27% 49.09% -62.33% 20.16% 22.73% 5.32% -
  Horiz. % 112.77% 87.23% 58.51% 155.32% 129.26% 105.32% 100.00%
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 31.70 23.49 32.71 40.79 34.96 27.07 33.67 -3.93%
  QoQ % 34.95% -28.19% -19.81% 16.68% 29.15% -19.60% -
  Horiz. % 94.15% 69.77% 97.15% 121.15% 103.83% 80.40% 100.00%
EPS 3.05 2.30 1.51 3.97 3.30 2.64 2.44 15.99%
  QoQ % 32.61% 52.32% -61.96% 20.30% 25.00% 8.20% -
  Horiz. % 125.00% 94.26% 61.89% 162.70% 135.25% 108.20% 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 1.4400 1.4000 1.3800 1.3600 1.3600 1.3300 1.3000 7.04%
  QoQ % 2.86% 1.45% 1.47% 0.00% 2.26% 2.31% -
  Horiz. % 110.77% 107.69% 106.15% 104.62% 104.62% 102.31% 100.00%
Adjusted Per Share Value based on latest NOSH - 80,000
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 31.70 23.49 32.71 40.79 34.96 27.07 33.67 -3.93%
  QoQ % 34.95% -28.19% -19.81% 16.68% 29.15% -19.60% -
  Horiz. % 94.15% 69.77% 97.15% 121.15% 103.83% 80.40% 100.00%
EPS 3.05 2.30 1.51 3.97 3.30 2.64 2.44 15.99%
  QoQ % 32.61% 52.32% -61.96% 20.30% 25.00% 8.20% -
  Horiz. % 125.00% 94.26% 61.89% 162.70% 135.25% 108.20% 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 1.4400 1.4000 1.3800 1.3600 1.3600 1.3300 1.3000 7.04%
  QoQ % 2.86% 1.45% 1.47% 0.00% 2.26% 2.31% -
  Horiz. % 110.77% 107.69% 106.15% 104.62% 104.62% 102.31% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.2500 1.4000 1.2200 1.2000 1.2000 0.9100 0.9000 -
P/RPS 3.94 5.96 3.73 2.94 3.43 3.36 2.67 29.52%
  QoQ % -33.89% 59.79% 26.87% -14.29% 2.08% 25.84% -
  Horiz. % 147.57% 223.22% 139.70% 110.11% 128.46% 125.84% 100.00%
P/EPS 41.00 61.00 80.66 30.22 36.32 34.47 36.90 7.26%
  QoQ % -32.79% -24.37% 166.91% -16.80% 5.37% -6.59% -
  Horiz. % 111.11% 165.31% 218.59% 81.90% 98.43% 93.41% 100.00%
EY 2.44 1.64 1.24 3.31 2.75 2.90 2.71 -6.74%
  QoQ % 48.78% 32.26% -62.54% 20.36% -5.17% 7.01% -
  Horiz. % 90.04% 60.52% 45.76% 122.14% 101.48% 107.01% 100.00%
DY 0.00 0.00 2.87 0.00 0.00 0.00 3.89 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 73.78% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.87 1.00 0.88 0.88 0.88 0.68 0.69 16.66%
  QoQ % -13.00% 13.64% 0.00% 0.00% 29.41% -1.45% -
  Horiz. % 126.09% 144.93% 127.54% 127.54% 127.54% 98.55% 100.00%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 12/02/15 20/11/14 27/08/14 28/05/14 28/01/14 19/11/13 27/08/13 -
Price 1.1900 1.2500 1.2500 1.2000 1.1000 1.0300 0.9150 -
P/RPS 3.75 5.32 3.82 2.94 3.15 3.81 2.72 23.80%
  QoQ % -29.51% 39.27% 29.93% -6.67% -17.32% 40.07% -
  Horiz. % 137.87% 195.59% 140.44% 108.09% 115.81% 140.07% 100.00%
P/EPS 39.03 54.47 82.64 30.22 33.30 39.02 37.52 2.66%
  QoQ % -28.35% -34.09% 173.46% -9.25% -14.66% 4.00% -
  Horiz. % 104.02% 145.18% 220.26% 80.54% 88.75% 104.00% 100.00%
EY 2.56 1.84 1.21 3.31 3.00 2.56 2.67 -2.76%
  QoQ % 39.13% 52.07% -63.44% 10.33% 17.19% -4.12% -
  Horiz. % 95.88% 68.91% 45.32% 123.97% 112.36% 95.88% 100.00%
DY 0.00 0.00 2.80 0.00 0.00 0.00 3.83 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 73.11% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.83 0.89 0.91 0.88 0.81 0.77 0.70 11.99%
  QoQ % -6.74% -2.20% 3.41% 8.64% 5.19% 10.00% -
  Horiz. % 118.57% 127.14% 130.00% 125.71% 115.71% 110.00% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

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