Highlights

[IMASPRO] QoQ Quarter Result on 2015-03-31 [#3]

Stock [IMASPRO]: IMASPRO CORP BHD
Announcement Date 27-May-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 31-Mar-2015  [#3]
Profit Trend QoQ -     86.26%    YoY -     43.00%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 23,052 14,985 23,121 38,139 25,356 18,788 26,171 -8.09%
  QoQ % 53.83% -35.19% -39.38% 50.41% 34.96% -28.21% -
  Horiz. % 88.08% 57.26% 88.35% 145.73% 96.89% 71.79% 100.00%
PBT 2,017 3,455 1,643 5,789 3,052 2,392 1,140 46.13%
  QoQ % -41.62% 110.29% -71.62% 89.68% 27.59% 109.82% -
  Horiz. % 176.93% 303.07% 144.12% 507.81% 267.72% 209.82% 100.00%
Tax -375 -838 -457 -1,246 -613 -556 70 -
  QoQ % 55.25% -83.37% 63.32% -103.26% -10.25% -894.29% -
  Horiz. % -535.71% -1,197.14% -652.86% -1,780.00% -875.71% -794.29% 100.00%
NP 1,642 2,617 1,186 4,543 2,439 1,836 1,210 22.50%
  QoQ % -37.26% 120.66% -73.89% 86.26% 32.84% 51.74% -
  Horiz. % 135.70% 216.28% 98.02% 375.45% 201.57% 151.74% 100.00%
NP to SH 1,642 2,617 1,186 4,543 2,439 1,836 1,210 22.50%
  QoQ % -37.26% 120.66% -73.89% 86.26% 32.84% 51.74% -
  Horiz. % 135.70% 216.28% 98.02% 375.45% 201.57% 151.74% 100.00%
Tax Rate 18.59 % 24.25 % 27.81 % 21.52 % 20.09 % 23.24 % -6.14 % -
  QoQ % -23.34% -12.80% 29.23% 7.12% -13.55% 478.50% -
  Horiz. % -302.77% -394.95% -452.93% -350.49% -327.20% -378.50% 100.00%
Total Cost 21,410 12,368 21,935 33,596 22,917 16,952 24,961 -9.70%
  QoQ % 73.11% -43.62% -34.71% 46.60% 35.19% -32.09% -
  Horiz. % 85.77% 49.55% 87.88% 134.59% 91.81% 67.91% 100.00%
Net Worth 123,999 122,399 119,200 116,800 115,200 111,999 110,399 8.03%
  QoQ % 1.31% 2.68% 2.05% 1.39% 2.86% 1.45% -
  Horiz. % 112.32% 110.87% 107.97% 105.80% 104.35% 101.45% 100.00%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 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 % - % - % 236.09 % - % - % - % 231.40 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 102.03% 0.00% 0.00% 0.00% 100.00%
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 123,999 122,399 119,200 116,800 115,200 111,999 110,399 8.03%
  QoQ % 1.31% 2.68% 2.05% 1.39% 2.86% 1.45% -
  Horiz. % 112.32% 110.87% 107.97% 105.80% 104.35% 101.45% 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
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 7.12 % 17.46 % 5.13 % 11.91 % 9.62 % 9.77 % 4.62 % 33.32%
  QoQ % -59.22% 240.35% -56.93% 23.80% -1.54% 111.47% -
  Horiz. % 154.11% 377.92% 111.04% 257.79% 208.23% 211.47% 100.00%
ROE 1.32 % 2.14 % 0.99 % 3.89 % 2.12 % 1.64 % 1.10 % 12.89%
  QoQ % -38.32% 116.16% -74.55% 83.49% 29.27% 49.09% -
  Horiz. % 120.00% 194.55% 90.00% 353.64% 192.73% 149.09% 100.00%
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 28.82 18.73 28.90 47.67 31.70 23.49 32.71 -8.07%
  QoQ % 53.87% -35.19% -39.37% 50.38% 34.95% -28.19% -
  Horiz. % 88.11% 57.26% 88.35% 145.74% 96.91% 71.81% 100.00%
EPS 2.05 3.27 1.48 5.68 3.05 2.30 1.51 22.54%
  QoQ % -37.31% 120.95% -73.94% 86.23% 32.61% 52.32% -
  Horiz. % 135.76% 216.56% 98.01% 376.16% 201.99% 152.32% 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 1.5500 1.5300 1.4900 1.4600 1.4400 1.4000 1.3800 8.03%
  QoQ % 1.31% 2.68% 2.05% 1.39% 2.86% 1.45% -
  Horiz. % 112.32% 110.87% 107.97% 105.80% 104.35% 101.45% 100.00%
Adjusted Per Share Value based on latest NOSH - 80,000
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 28.82 18.73 28.90 47.67 31.70 23.49 32.71 -8.07%
  QoQ % 53.87% -35.19% -39.37% 50.38% 34.95% -28.19% -
  Horiz. % 88.11% 57.26% 88.35% 145.74% 96.91% 71.81% 100.00%
EPS 2.05 3.27 1.48 5.68 3.05 2.30 1.51 22.54%
  QoQ % -37.31% 120.95% -73.94% 86.23% 32.61% 52.32% -
  Horiz. % 135.76% 216.56% 98.01% 376.16% 201.99% 152.32% 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 1.5500 1.5300 1.4900 1.4600 1.4400 1.4000 1.3800 8.03%
  QoQ % 1.31% 2.68% 2.05% 1.39% 2.86% 1.45% -
  Horiz. % 112.32% 110.87% 107.97% 105.80% 104.35% 101.45% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.9200 1.6200 1.4300 1.8500 1.2500 1.4000 1.2200 -
P/RPS 6.66 8.65 4.95 3.88 3.94 5.96 3.73 47.02%
  QoQ % -23.01% 74.75% 27.58% -1.52% -33.89% 59.79% -
  Horiz. % 178.55% 231.90% 132.71% 104.02% 105.63% 159.79% 100.00%
P/EPS 93.54 49.52 96.46 32.58 41.00 61.00 80.66 10.35%
  QoQ % 88.89% -48.66% 196.07% -20.54% -32.79% -24.37% -
  Horiz. % 115.97% 61.39% 119.59% 40.39% 50.83% 75.63% 100.00%
EY 1.07 2.02 1.04 3.07 2.44 1.64 1.24 -9.34%
  QoQ % -47.03% 94.23% -66.12% 25.82% 48.78% 32.26% -
  Horiz. % 86.29% 162.90% 83.87% 247.58% 196.77% 132.26% 100.00%
DY 0.00 0.00 2.45 0.00 0.00 0.00 2.87 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 85.37% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.24 1.06 0.96 1.27 0.87 1.00 0.88 25.61%
  QoQ % 16.98% 10.42% -24.41% 45.98% -13.00% 13.64% -
  Horiz. % 140.91% 120.45% 109.09% 144.32% 98.86% 113.64% 100.00%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 04/02/16 19/11/15 25/08/15 27/05/15 12/02/15 20/11/14 27/08/14 -
Price 1.9800 1.7000 1.5000 1.6300 1.1900 1.2500 1.2500 -
P/RPS 6.87 9.08 5.19 3.42 3.75 5.32 3.82 47.73%
  QoQ % -24.34% 74.95% 51.75% -8.80% -29.51% 39.27% -
  Horiz. % 179.84% 237.70% 135.86% 89.53% 98.17% 139.27% 100.00%
P/EPS 96.47 51.97 101.18 28.70 39.03 54.47 82.64 10.84%
  QoQ % 85.63% -48.64% 252.54% -26.47% -28.35% -34.09% -
  Horiz. % 116.74% 62.89% 122.43% 34.73% 47.23% 65.91% 100.00%
EY 1.04 1.92 0.99 3.48 2.56 1.84 1.21 -9.58%
  QoQ % -45.83% 93.94% -71.55% 35.94% 39.13% 52.07% -
  Horiz. % 85.95% 158.68% 81.82% 287.60% 211.57% 152.07% 100.00%
DY 0.00 0.00 2.33 0.00 0.00 0.00 2.80 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 83.21% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.28 1.11 1.01 1.12 0.83 0.89 0.91 25.46%
  QoQ % 15.32% 9.90% -9.82% 34.94% -6.74% -2.20% -
  Horiz. % 140.66% 121.98% 110.99% 123.08% 91.21% 97.80% 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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers