Highlights

[IMASPRO] QoQ Quarter Result on 2017-03-31 [#3]

Stock [IMASPRO]: IMASPRO CORP BHD
Announcement Date 24-May-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2017
Quarter 31-Mar-2017  [#3]
Profit Trend QoQ -     -35.88%    YoY -     -43.59%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 27,745 15,375 13,446 16,363 21,816 14,391 14,580 53.38%
  QoQ % 80.46% 14.35% -17.83% -25.00% 51.59% -1.30% -
  Horiz. % 190.29% 105.45% 92.22% 112.23% 149.63% 98.70% 100.00%
PBT 6,699 302 942 2,044 3,035 2,041 2,295 103.85%
  QoQ % 2,118.21% -67.94% -53.91% -32.65% 48.70% -11.07% -
  Horiz. % 291.90% 13.16% 41.05% 89.06% 132.24% 88.93% 100.00%
Tax -810 -98 -898 -473 -585 -380 -34 723.18%
  QoQ % -726.53% 89.09% -89.85% 19.15% -53.95% -1,017.65% -
  Horiz. % 2,382.35% 288.24% 2,641.18% 1,391.18% 1,720.59% 1,117.65% 100.00%
NP 5,889 204 44 1,571 2,450 1,661 2,261 88.97%
  QoQ % 2,786.76% 363.64% -97.20% -35.88% 47.50% -26.54% -
  Horiz. % 260.46% 9.02% 1.95% 69.48% 108.36% 73.46% 100.00%
NP to SH 5,889 204 44 1,571 2,450 1,661 2,261 88.97%
  QoQ % 2,786.76% 363.64% -97.20% -35.88% 47.50% -26.54% -
  Horiz. % 260.46% 9.02% 1.95% 69.48% 108.36% 73.46% 100.00%
Tax Rate 12.09 % 32.45 % 95.33 % 23.14 % 19.28 % 18.62 % 1.48 % 304.06%
  QoQ % -62.74% -65.96% 311.97% 20.02% 3.54% 1,158.11% -
  Horiz. % 816.89% 2,192.57% 6,441.22% 1,563.51% 1,302.70% 1,258.11% 100.00%
Total Cost 21,856 15,171 13,402 14,792 19,366 12,730 12,319 46.40%
  QoQ % 44.06% 13.20% -9.40% -23.62% 52.13% 3.34% -
  Horiz. % 177.42% 123.15% 108.79% 120.07% 157.20% 103.34% 100.00%
Net Worth 135,200 129,600 129,600 128,800 129,600 126,400 125,600 5.02%
  QoQ % 4.32% 0.00% 0.62% -0.62% 2.53% 0.64% -
  Horiz. % 107.64% 103.18% 103.18% 102.55% 103.18% 100.64% 100.00%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 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 % - % - % 6,363.64 % - % - % - % 123.84 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 5,138.60% 0.00% 0.00% 0.00% 100.00%
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 135,200 129,600 129,600 128,800 129,600 126,400 125,600 5.02%
  QoQ % 4.32% 0.00% 0.62% -0.62% 2.53% 0.64% -
  Horiz. % 107.64% 103.18% 103.18% 102.55% 103.18% 100.64% 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
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 21.23 % 1.33 % 0.33 % 9.60 % 11.23 % 11.54 % 15.51 % 23.21%
  QoQ % 1,496.24% 303.03% -96.56% -14.51% -2.69% -25.60% -
  Horiz. % 136.88% 8.58% 2.13% 61.90% 72.40% 74.40% 100.00%
ROE 4.36 % 0.16 % 0.03 % 1.22 % 1.89 % 1.31 % 1.80 % 80.07%
  QoQ % 2,625.00% 433.33% -97.54% -35.45% 44.27% -27.22% -
  Horiz. % 242.22% 8.89% 1.67% 67.78% 105.00% 72.78% 100.00%
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 34.68 19.22 16.81 20.45 27.27 17.99 18.23 53.35%
  QoQ % 80.44% 14.34% -17.80% -25.01% 51.58% -1.32% -
  Horiz. % 190.24% 105.43% 92.21% 112.18% 149.59% 98.68% 100.00%
EPS 7.36 0.26 0.06 1.96 3.06 2.08 2.83 88.79%
  QoQ % 2,730.77% 333.33% -96.94% -35.95% 47.12% -26.50% -
  Horiz. % 260.07% 9.19% 2.12% 69.26% 108.13% 73.50% 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 1.6900 1.6200 1.6200 1.6100 1.6200 1.5800 1.5700 5.02%
  QoQ % 4.32% 0.00% 0.62% -0.62% 2.53% 0.64% -
  Horiz. % 107.64% 103.18% 103.18% 102.55% 103.18% 100.64% 100.00%
Adjusted Per Share Value based on latest NOSH - 80,000
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 34.68 19.22 16.81 20.45 27.27 17.99 18.23 53.35%
  QoQ % 80.44% 14.34% -17.80% -25.01% 51.58% -1.32% -
  Horiz. % 190.24% 105.43% 92.21% 112.18% 149.59% 98.68% 100.00%
EPS 7.36 0.26 0.06 1.96 3.06 2.08 2.83 88.79%
  QoQ % 2,730.77% 333.33% -96.94% -35.95% 47.12% -26.50% -
  Horiz. % 260.07% 9.19% 2.12% 69.26% 108.13% 73.50% 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 1.6900 1.6200 1.6200 1.6100 1.6200 1.5800 1.5700 5.02%
  QoQ % 4.32% 0.00% 0.62% -0.62% 2.53% 0.64% -
  Horiz. % 107.64% 103.18% 103.18% 102.55% 103.18% 100.64% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.8100 1.8300 1.8200 1.9200 2.0400 2.0700 2.1700 -
P/RPS 5.22 9.52 10.83 9.39 7.48 11.51 11.91 -42.21%
  QoQ % -45.17% -12.10% 15.34% 25.53% -35.01% -3.36% -
  Horiz. % 43.83% 79.93% 90.93% 78.84% 62.80% 96.64% 100.00%
P/EPS 24.59 717.65 3,309.09 97.77 66.61 99.70 76.78 -53.09%
  QoQ % -96.57% -78.31% 3,284.57% 46.78% -33.19% 29.85% -
  Horiz. % 32.03% 934.68% 4,309.83% 127.34% 86.75% 129.85% 100.00%
EY 4.07 0.14 0.03 1.02 1.50 1.00 1.30 113.57%
  QoQ % 2,807.14% 366.67% -97.06% -32.00% 50.00% -23.08% -
  Horiz. % 313.08% 10.77% 2.31% 78.46% 115.38% 76.92% 100.00%
DY 0.00 0.00 1.92 0.00 0.00 0.00 1.61 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 119.25% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.07 1.13 1.12 1.19 1.26 1.31 1.38 -15.56%
  QoQ % -5.31% 0.89% -5.88% -5.56% -3.82% -5.07% -
  Horiz. % 77.54% 81.88% 81.16% 86.23% 91.30% 94.93% 100.00%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 07/02/18 22/11/17 29/08/17 24/05/17 25/01/17 17/11/16 30/08/16 -
Price 1.7900 1.8100 1.8600 1.9000 2.0300 2.0400 2.0700 -
P/RPS 5.16 9.42 11.07 9.29 7.44 11.34 11.36 -40.82%
  QoQ % -45.22% -14.91% 19.16% 24.87% -34.39% -0.18% -
  Horiz. % 45.42% 82.92% 97.45% 81.78% 65.49% 99.82% 100.00%
P/EPS 24.32 709.80 3,381.82 96.75 66.29 98.25 73.24 -51.95%
  QoQ % -96.57% -79.01% 3,395.42% 45.95% -32.53% 34.15% -
  Horiz. % 33.21% 969.14% 4,617.45% 132.10% 90.51% 134.15% 100.00%
EY 4.11 0.14 0.03 1.03 1.51 1.02 1.37 107.59%
  QoQ % 2,835.71% 366.67% -97.09% -31.79% 48.04% -25.55% -
  Horiz. % 300.00% 10.22% 2.19% 75.18% 110.22% 74.45% 100.00%
DY 0.00 0.00 1.88 0.00 0.00 0.00 1.69 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 111.24% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.06 1.12 1.15 1.18 1.25 1.29 1.32 -13.57%
  QoQ % -5.36% -2.61% -2.54% -5.60% -3.10% -2.27% -
  Horiz. % 80.30% 84.85% 87.12% 89.39% 94.70% 97.73% 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.
 


 

274  234  536  1231 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.285+0.035 
 VC 0.085-0.005 
 XDL 0.165+0.005 
 SUPERMX 1.55+0.10 
 HSI-H8K 0.15-0.04 
 MYEG 1.16+0.05 
 THHEAVY 0.1350.00 
 HSI-C7K 0.37+0.06 
 PERDANA 0.53+0.02 
 ICON 0.285+0.165 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
2. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
3. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
4. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
5. Rais Yatim: New China visa rules for Malaysians will open floodgates to ‘hundreds of thousands’ save malaysia!!!
6. Response to "MNRB - Top 10 Dangers You Must Know About MNRB" An Davis's Blog
7. 千万不要抱股过新年?新年前套利才是王道? Qt_Trader
8. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
Partners & Brokers