Highlights

[IMASPRO] QoQ Quarter Result on 2016-03-31 [#3]

Stock [IMASPRO]: IMASPRO CORP BHD
Announcement Date 25-May-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2016
Quarter 31-Mar-2016  [#3]
Profit Trend QoQ -     69.61%    YoY -     -38.70%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 21,816 14,391 14,580 20,986 23,052 14,985 23,121 -3.78%
  QoQ % 51.59% -1.30% -30.53% -8.96% 53.83% -35.19% -
  Horiz. % 94.36% 62.24% 63.06% 90.77% 99.70% 64.81% 100.00%
PBT 3,035 2,041 2,295 3,545 2,017 3,455 1,643 50.27%
  QoQ % 48.70% -11.07% -35.26% 75.76% -41.62% 110.29% -
  Horiz. % 184.72% 124.22% 139.68% 215.76% 122.76% 210.29% 100.00%
Tax -585 -380 -34 -760 -375 -838 -457 17.81%
  QoQ % -53.95% -1,017.65% 95.53% -102.67% 55.25% -83.37% -
  Horiz. % 128.01% 83.15% 7.44% 166.30% 82.06% 183.37% 100.00%
NP 2,450 1,661 2,261 2,785 1,642 2,617 1,186 61.85%
  QoQ % 47.50% -26.54% -18.82% 69.61% -37.26% 120.66% -
  Horiz. % 206.58% 140.05% 190.64% 234.82% 138.45% 220.66% 100.00%
NP to SH 2,450 1,661 2,261 2,785 1,642 2,617 1,186 61.85%
  QoQ % 47.50% -26.54% -18.82% 69.61% -37.26% 120.66% -
  Horiz. % 206.58% 140.05% 190.64% 234.82% 138.45% 220.66% 100.00%
Tax Rate 19.28 % 18.62 % 1.48 % 21.44 % 18.59 % 24.25 % 27.81 % -21.58%
  QoQ % 3.54% 1,158.11% -93.10% 15.33% -23.34% -12.80% -
  Horiz. % 69.33% 66.95% 5.32% 77.09% 66.85% 87.20% 100.00%
Total Cost 19,366 12,730 12,319 18,201 21,410 12,368 21,935 -7.93%
  QoQ % 52.13% 3.34% -32.32% -14.99% 73.11% -43.62% -
  Horiz. % 88.29% 58.04% 56.16% 82.98% 97.61% 56.38% 100.00%
Net Worth 129,600 126,400 125,600 123,199 123,999 122,399 119,200 5.71%
  QoQ % 2.53% 0.64% 1.95% -0.65% 1.31% 2.68% -
  Horiz. % 108.72% 106.04% 105.37% 103.36% 104.03% 102.68% 100.00%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 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 % - % - % 123.84 % - % - % - % 236.09 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 52.45% 0.00% 0.00% 0.00% 100.00%
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 129,600 126,400 125,600 123,199 123,999 122,399 119,200 5.71%
  QoQ % 2.53% 0.64% 1.95% -0.65% 1.31% 2.68% -
  Horiz. % 108.72% 106.04% 105.37% 103.36% 104.03% 102.68% 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
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 11.23 % 11.54 % 15.51 % 13.27 % 7.12 % 17.46 % 5.13 % 68.19%
  QoQ % -2.69% -25.60% 16.88% 86.38% -59.22% 240.35% -
  Horiz. % 218.91% 224.95% 302.34% 258.67% 138.79% 340.35% 100.00%
ROE 1.89 % 1.31 % 1.80 % 2.26 % 1.32 % 2.14 % 0.99 % 53.59%
  QoQ % 44.27% -27.22% -20.35% 71.21% -38.32% 116.16% -
  Horiz. % 190.91% 132.32% 181.82% 228.28% 133.33% 216.16% 100.00%
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 27.27 17.99 18.23 26.23 28.82 18.73 28.90 -3.78%
  QoQ % 51.58% -1.32% -30.50% -8.99% 53.87% -35.19% -
  Horiz. % 94.36% 62.25% 63.08% 90.76% 99.72% 64.81% 100.00%
EPS 3.06 2.08 2.83 3.48 2.05 3.27 1.48 61.94%
  QoQ % 47.12% -26.50% -18.68% 69.76% -37.31% 120.95% -
  Horiz. % 206.76% 140.54% 191.22% 235.14% 138.51% 220.95% 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 1.6200 1.5800 1.5700 1.5400 1.5500 1.5300 1.4900 5.71%
  QoQ % 2.53% 0.64% 1.95% -0.65% 1.31% 2.68% -
  Horiz. % 108.72% 106.04% 105.37% 103.36% 104.03% 102.68% 100.00%
Adjusted Per Share Value based on latest NOSH - 80,000
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 27.27 17.99 18.23 26.23 28.82 18.73 28.90 -3.78%
  QoQ % 51.58% -1.32% -30.50% -8.99% 53.87% -35.19% -
  Horiz. % 94.36% 62.25% 63.08% 90.76% 99.72% 64.81% 100.00%
EPS 3.06 2.08 2.83 3.48 2.05 3.27 1.48 61.94%
  QoQ % 47.12% -26.50% -18.68% 69.76% -37.31% 120.95% -
  Horiz. % 206.76% 140.54% 191.22% 235.14% 138.51% 220.95% 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 1.6200 1.5800 1.5700 1.5400 1.5500 1.5300 1.4900 5.71%
  QoQ % 2.53% 0.64% 1.95% -0.65% 1.31% 2.68% -
  Horiz. % 108.72% 106.04% 105.37% 103.36% 104.03% 102.68% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 2.0400 2.0700 2.1700 2.0200 1.9200 1.6200 1.4300 -
P/RPS 7.48 11.51 11.91 7.70 6.66 8.65 4.95 31.52%
  QoQ % -35.01% -3.36% 54.68% 15.62% -23.01% 74.75% -
  Horiz. % 151.11% 232.53% 240.61% 155.56% 134.55% 174.75% 100.00%
P/EPS 66.61 99.70 76.78 58.03 93.54 49.52 96.46 -21.79%
  QoQ % -33.19% 29.85% 32.31% -37.96% 88.89% -48.66% -
  Horiz. % 69.05% 103.36% 79.60% 60.16% 96.97% 51.34% 100.00%
EY 1.50 1.00 1.30 1.72 1.07 2.02 1.04 27.51%
  QoQ % 50.00% -23.08% -24.42% 60.75% -47.03% 94.23% -
  Horiz. % 144.23% 96.15% 125.00% 165.38% 102.88% 194.23% 100.00%
DY 0.00 0.00 1.61 0.00 0.00 0.00 2.45 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 65.71% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.26 1.31 1.38 1.31 1.24 1.06 0.96 19.78%
  QoQ % -3.82% -5.07% 5.34% 5.65% 16.98% 10.42% -
  Horiz. % 131.25% 136.46% 143.75% 136.46% 129.17% 110.42% 100.00%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 25/01/17 17/11/16 30/08/16 25/05/16 04/02/16 19/11/15 25/08/15 -
Price 2.0300 2.0400 2.0700 2.1500 1.9800 1.7000 1.5000 -
P/RPS 7.44 11.34 11.36 8.20 6.87 9.08 5.19 27.00%
  QoQ % -34.39% -0.18% 38.54% 19.36% -24.34% 74.95% -
  Horiz. % 143.35% 218.50% 218.88% 158.00% 132.37% 174.95% 100.00%
P/EPS 66.29 98.25 73.24 61.76 96.47 51.97 101.18 -24.47%
  QoQ % -32.53% 34.15% 18.59% -35.98% 85.63% -48.64% -
  Horiz. % 65.52% 97.10% 72.39% 61.04% 95.34% 51.36% 100.00%
EY 1.51 1.02 1.37 1.62 1.04 1.92 0.99 32.33%
  QoQ % 48.04% -25.55% -15.43% 55.77% -45.83% 93.94% -
  Horiz. % 152.53% 103.03% 138.38% 163.64% 105.05% 193.94% 100.00%
DY 0.00 0.00 1.69 0.00 0.00 0.00 2.33 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 72.53% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.25 1.29 1.32 1.40 1.28 1.11 1.01 15.20%
  QoQ % -3.10% -2.27% -5.71% 9.38% 15.32% 9.90% -
  Horiz. % 123.76% 127.72% 130.69% 138.61% 126.73% 109.90% 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
 
 

464  492  569  640 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.030.00 
 DGSB 0.185-0.045 
 IRIS 0.305+0.04 
 MLAB 0.0250.00 
 KGROUP-OR 0.01+0.005 
 MAHSING 1.14+0.01 
 DSONIC 0.585+0.06 
 AT 0.08-0.005 
 KGROUP 0.065+0.005 
 LUSTER 0.19-0.005 

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