Highlights

[IMASPRO] QoQ Quarter Result on 2018-03-31 [#3]

Stock [IMASPRO]: IMASPRO CORP BHD
Announcement Date 23-May-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2018
Quarter 31-Mar-2018  [#3]
Profit Trend QoQ -     -104.42%    YoY -     -116.55%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 20,844 14,232 19,274 18,793 27,745 15,375 13,446 33.84%
  QoQ % 46.46% -26.16% 2.56% -32.27% 80.46% 14.35% -
  Horiz. % 155.02% 105.85% 143.34% 139.77% 206.34% 114.35% 100.00%
PBT 1,091 1,000 286 -214 6,699 302 942 10.26%
  QoQ % 9.10% 249.65% 233.64% -103.19% 2,118.21% -67.94% -
  Horiz. % 115.82% 106.16% 30.36% -22.72% 711.15% 32.06% 100.00%
Tax -396 -234 -385 -46 -810 -98 -898 -41.98%
  QoQ % -69.23% 39.22% -736.96% 94.32% -726.53% 89.09% -
  Horiz. % 44.10% 26.06% 42.87% 5.12% 90.20% 10.91% 100.00%
NP 695 766 -99 -260 5,889 204 44 526.38%
  QoQ % -9.27% 873.74% 61.92% -104.42% 2,786.76% 363.64% -
  Horiz. % 1,579.55% 1,740.91% -225.00% -590.91% 13,384.09% 463.64% 100.00%
NP to SH 695 766 -99 -260 5,889 204 44 526.38%
  QoQ % -9.27% 873.74% 61.92% -104.42% 2,786.76% 363.64% -
  Horiz. % 1,579.55% 1,740.91% -225.00% -590.91% 13,384.09% 463.64% 100.00%
Tax Rate 36.30 % 23.40 % 134.62 % - % 12.09 % 32.45 % 95.33 % -47.37%
  QoQ % 55.13% -82.62% 0.00% 0.00% -62.74% -65.96% -
  Horiz. % 38.08% 24.55% 141.21% 0.00% 12.68% 34.04% 100.00%
Total Cost 20,149 13,466 19,373 19,053 21,856 15,171 13,402 31.14%
  QoQ % 49.63% -30.49% 1.68% -12.82% 44.06% 13.20% -
  Horiz. % 150.34% 100.48% 144.55% 142.17% 163.08% 113.20% 100.00%
Net Worth 132,799 131,999 131,199 131,999 135,200 129,600 129,600 1.63%
  QoQ % 0.61% 0.61% -0.61% -2.37% 4.32% 0.00% -
  Horiz. % 102.47% 101.85% 101.23% 101.85% 104.32% 100.00% 100.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 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 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 132,799 131,999 131,199 131,999 135,200 129,600 129,600 1.63%
  QoQ % 0.61% 0.61% -0.61% -2.37% 4.32% 0.00% -
  Horiz. % 102.47% 101.85% 101.23% 101.85% 104.32% 100.00% 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
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 3.33 % 5.38 % -0.51 % -1.38 % 21.23 % 1.33 % 0.33 % 365.01%
  QoQ % -38.10% 1,154.90% 63.04% -106.50% 1,496.24% 303.03% -
  Horiz. % 1,009.09% 1,630.30% -154.55% -418.18% 6,433.33% 403.03% 100.00%
ROE 0.52 % 0.58 % -0.08 % -0.20 % 4.36 % 0.16 % 0.03 % 566.29%
  QoQ % -10.34% 825.00% 60.00% -104.59% 2,625.00% 433.33% -
  Horiz. % 1,733.33% 1,933.33% -266.67% -666.67% 14,533.33% 533.33% 100.00%
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 26.06 17.79 24.09 23.49 34.68 19.22 16.81 33.84%
  QoQ % 46.49% -26.15% 2.55% -32.27% 80.44% 14.34% -
  Horiz. % 155.03% 105.83% 143.31% 139.74% 206.31% 114.34% 100.00%
EPS 0.87 0.96 -0.12 -0.33 7.36 0.26 0.06 491.74%
  QoQ % -9.37% 900.00% 63.64% -104.48% 2,730.77% 333.33% -
  Horiz. % 1,450.00% 1,600.00% -200.00% -550.00% 12,266.67% 433.33% 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 1.6600 1.6500 1.6400 1.6500 1.6900 1.6200 1.6200 1.63%
  QoQ % 0.61% 0.61% -0.61% -2.37% 4.32% 0.00% -
  Horiz. % 102.47% 101.85% 101.23% 101.85% 104.32% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 80,000
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 26.06 17.79 24.09 23.49 34.68 19.22 16.81 33.84%
  QoQ % 46.49% -26.15% 2.55% -32.27% 80.44% 14.34% -
  Horiz. % 155.03% 105.83% 143.31% 139.74% 206.31% 114.34% 100.00%
EPS 0.87 0.96 -0.12 -0.33 7.36 0.26 0.06 491.74%
  QoQ % -9.37% 900.00% 63.64% -104.48% 2,730.77% 333.33% -
  Horiz. % 1,450.00% 1,600.00% -200.00% -550.00% 12,266.67% 433.33% 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 1.6600 1.6500 1.6400 1.6500 1.6900 1.6200 1.6200 1.63%
  QoQ % 0.61% 0.61% -0.61% -2.37% 4.32% 0.00% -
  Horiz. % 102.47% 101.85% 101.23% 101.85% 104.32% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 2.2700 2.1000 1.9000 1.8400 1.8100 1.8300 1.8200 -
P/RPS 8.71 11.80 7.89 7.83 5.22 9.52 10.83 -13.48%
  QoQ % -26.19% 49.56% 0.77% 50.00% -45.17% -12.10% -
  Horiz. % 80.42% 108.96% 72.85% 72.30% 48.20% 87.90% 100.00%
P/EPS 261.29 219.32 -1,535.35 -566.15 24.59 717.65 3,309.09 -81.51%
  QoQ % 19.14% 114.28% -171.19% -2,402.36% -96.57% -78.31% -
  Horiz. % 7.90% 6.63% -46.40% -17.11% 0.74% 21.69% 100.00%
EY 0.38 0.46 -0.07 -0.18 4.07 0.14 0.03 440.88%
  QoQ % -17.39% 757.14% 61.11% -104.42% 2,807.14% 366.67% -
  Horiz. % 1,266.67% 1,533.33% -233.33% -600.00% 13,566.67% 466.67% 100.00%
DY 0.00 0.00 1.84 0.00 0.00 0.00 1.92 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 95.83% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.37 1.27 1.16 1.12 1.07 1.13 1.12 14.33%
  QoQ % 7.87% 9.48% 3.57% 4.67% -5.31% 0.89% -
  Horiz. % 122.32% 113.39% 103.57% 100.00% 95.54% 100.89% 100.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 29/01/19 22/11/18 27/08/18 - 07/02/18 22/11/17 29/08/17 -
Price 2.0000 2.1700 2.2500 2.3500 1.7900 1.8100 1.8600 -
P/RPS 7.68 12.20 9.34 10.00 5.16 9.42 11.07 -21.58%
  QoQ % -37.05% 30.62% -6.60% 93.80% -45.22% -14.91% -
  Horiz. % 69.38% 110.21% 84.37% 90.33% 46.61% 85.09% 100.00%
P/EPS 230.22 226.63 -1,818.18 -723.08 24.32 709.80 3,381.82 -83.25%
  QoQ % 1.58% 112.46% -151.45% -3,073.19% -96.57% -79.01% -
  Horiz. % 6.81% 6.70% -53.76% -21.38% 0.72% 20.99% 100.00%
EY 0.43 0.44 -0.06 -0.14 4.11 0.14 0.03 487.21%
  QoQ % -2.27% 833.33% 57.14% -103.41% 2,835.71% 366.67% -
  Horiz. % 1,433.33% 1,466.67% -200.00% -466.67% 13,700.00% 466.67% 100.00%
DY 0.00 0.00 1.56 0.00 0.00 0.00 1.88 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 82.98% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.20 1.32 1.37 1.42 1.06 1.12 1.15 2.87%
  QoQ % -9.09% -3.65% -3.52% 33.96% -5.36% -2.61% -
  Horiz. % 104.35% 114.78% 119.13% 123.48% 92.17% 97.39% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

268  670  531  700 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MRDIY 1.75+0.15 
 VSOLAR 0.03-0.005 
 ASB 0.185+0.02 
 MAHSING 0.98-0.06 
 LUSTER 0.17-0.005 
 KGROUP-OR 0.0050.00 
 IRIS 0.26-0.005 
 KANGER 0.1750.00 
 CAREPLS 3.71-0.07 
 SAPNRG 0.100.00 

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