Highlights

[IMASPRO] YoY Quarter Result on 2014-06-30 [#4]

Stock [IMASPRO]: IMASPRO CORP BHD
Announcement Date 27-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2014
Quarter 30-Jun-2014  [#4]
Profit Trend QoQ -     -61.91%    YoY -     -37.98%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 13,446 14,580 23,121 26,171 26,932 23,713 21,053 -7.19%
  YoY % -7.78% -36.94% -11.65% -2.83% 13.57% 12.63% -
  Horiz. % 63.87% 69.25% 109.82% 124.31% 127.92% 112.63% 100.00%
PBT 942 2,295 1,643 1,140 2,274 2,260 2,666 -15.91%
  YoY % -58.95% 39.68% 44.12% -49.87% 0.62% -15.23% -
  Horiz. % 35.33% 86.08% 61.63% 42.76% 85.30% 84.77% 100.00%
Tax -898 -34 -457 70 -323 -521 -594 7.12%
  YoY % -2,541.18% 92.56% -752.86% 121.67% 38.00% 12.29% -
  Horiz. % 151.18% 5.72% 76.94% -11.78% 54.38% 87.71% 100.00%
NP 44 2,261 1,186 1,210 1,951 1,739 2,072 -47.35%
  YoY % -98.05% 90.64% -1.98% -37.98% 12.19% -16.07% -
  Horiz. % 2.12% 109.12% 57.24% 58.40% 94.16% 83.93% 100.00%
NP to SH 44 2,261 1,186 1,210 1,951 1,739 2,072 -47.35%
  YoY % -98.05% 90.64% -1.98% -37.98% 12.19% -16.07% -
  Horiz. % 2.12% 109.12% 57.24% 58.40% 94.16% 83.93% 100.00%
Tax Rate 95.33 % 1.48 % 27.81 % -6.14 % 14.20 % 23.05 % 22.28 % 27.39%
  YoY % 6,341.22% -94.68% 552.93% -143.24% -38.39% 3.46% -
  Horiz. % 427.87% 6.64% 124.82% -27.56% 63.73% 103.46% 100.00%
Total Cost 13,402 12,319 21,935 24,961 24,981 21,974 18,981 -5.63%
  YoY % 8.79% -43.84% -12.12% -0.08% 13.68% 15.77% -
  Horiz. % 70.61% 64.90% 115.56% 131.51% 131.61% 115.77% 100.00%
Net Worth 129,600 125,600 119,200 110,399 103,999 99,200 96,000 5.12%
  YoY % 3.18% 5.37% 7.97% 6.15% 4.84% 3.33% -
  Horiz. % 135.00% 130.83% 124.17% 115.00% 108.33% 103.33% 100.00%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 2,800 2,800 2,800 2,800 2,800 2,800 2,800 -
  YoY % 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%
Div Payout % 6,363.64 % 123.84 % 236.09 % 231.40 % 143.52 % 161.01 % 135.14 % 89.92%
  YoY % 5,038.60% -47.55% 2.03% 61.23% -10.86% 19.14% -
  Horiz. % 4,708.92% 91.64% 174.70% 171.23% 106.20% 119.14% 100.00%
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 129,600 125,600 119,200 110,399 103,999 99,200 96,000 5.12%
  YoY % 3.18% 5.37% 7.97% 6.15% 4.84% 3.33% -
  Horiz. % 135.00% 130.83% 124.17% 115.00% 108.33% 103.33% 100.00%
NOSH 80,000 80,000 80,000 80,000 80,000 80,000 80,000 -0.00%
  YoY % 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
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 0.33 % 15.51 % 5.13 % 4.62 % 7.24 % 7.33 % 9.84 % -43.18%
  YoY % -97.87% 202.34% 11.04% -36.19% -1.23% -25.51% -
  Horiz. % 3.35% 157.62% 52.13% 46.95% 73.58% 74.49% 100.00%
ROE 0.03 % 1.80 % 0.99 % 1.10 % 1.88 % 1.75 % 2.16 % -50.94%
  YoY % -98.33% 81.82% -10.00% -41.49% 7.43% -18.98% -
  Horiz. % 1.39% 83.33% 45.83% 50.93% 87.04% 81.02% 100.00%
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 16.81 18.23 28.90 32.71 33.67 29.64 26.32 -7.19%
  YoY % -7.79% -36.92% -11.65% -2.85% 13.60% 12.61% -
  Horiz. % 63.87% 69.26% 109.80% 124.28% 127.93% 112.61% 100.00%
EPS 0.06 2.83 1.48 1.51 2.44 2.17 2.59 -46.58%
  YoY % -97.88% 91.22% -1.99% -38.11% 12.44% -16.22% -
  Horiz. % 2.32% 109.27% 57.14% 58.30% 94.21% 83.78% 100.00%
DPS 3.50 3.50 3.50 3.50 3.50 3.50 3.50 -
  YoY % 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%
NAPS 1.6200 1.5700 1.4900 1.3800 1.3000 1.2400 1.2000 5.12%
  YoY % 3.18% 5.37% 7.97% 6.15% 4.84% 3.33% -
  Horiz. % 135.00% 130.83% 124.17% 115.00% 108.33% 103.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 80,000
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 16.81 18.23 28.90 32.71 33.67 29.64 26.32 -7.19%
  YoY % -7.79% -36.92% -11.65% -2.85% 13.60% 12.61% -
  Horiz. % 63.87% 69.26% 109.80% 124.28% 127.93% 112.61% 100.00%
EPS 0.06 2.83 1.48 1.51 2.44 2.17 2.59 -46.58%
  YoY % -97.88% 91.22% -1.99% -38.11% 12.44% -16.22% -
  Horiz. % 2.32% 109.27% 57.14% 58.30% 94.21% 83.78% 100.00%
DPS 3.50 3.50 3.50 3.50 3.50 3.50 3.50 -
  YoY % 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%
NAPS 1.6200 1.5700 1.4900 1.3800 1.3000 1.2400 1.2000 5.12%
  YoY % 3.18% 5.37% 7.97% 6.15% 4.84% 3.33% -
  Horiz. % 135.00% 130.83% 124.17% 115.00% 108.33% 103.33% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 1.8200 2.1700 1.4300 1.2200 0.9000 0.8300 0.9250 -
P/RPS 10.83 11.91 4.95 3.73 2.67 2.80 3.51 20.64%
  YoY % -9.07% 140.61% 32.71% 39.70% -4.64% -20.23% -
  Horiz. % 308.55% 339.32% 141.03% 106.27% 76.07% 79.77% 100.00%
P/EPS 3,309.09 76.78 96.46 80.66 36.90 38.18 35.71 112.58%
  YoY % 4,209.83% -20.40% 19.59% 118.59% -3.35% 6.92% -
  Horiz. % 9,266.56% 215.01% 270.12% 225.88% 103.33% 106.92% 100.00%
EY 0.03 1.30 1.04 1.24 2.71 2.62 2.80 -53.01%
  YoY % -97.69% 25.00% -16.13% -54.24% 3.44% -6.43% -
  Horiz. % 1.07% 46.43% 37.14% 44.29% 96.79% 93.57% 100.00%
DY 1.92 1.61 2.45 2.87 3.89 4.22 3.78 -10.67%
  YoY % 19.25% -34.29% -14.63% -26.22% -7.82% 11.64% -
  Horiz. % 50.79% 42.59% 64.81% 75.93% 102.91% 111.64% 100.00%
P/NAPS 1.12 1.38 0.96 0.88 0.69 0.67 0.77 6.44%
  YoY % -18.84% 43.75% 9.09% 27.54% 2.99% -12.99% -
  Horiz. % 145.45% 179.22% 124.68% 114.29% 89.61% 87.01% 100.00%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 29/08/17 30/08/16 25/08/15 27/08/14 27/08/13 29/08/12 25/08/11 -
Price 1.8600 2.0700 1.5000 1.2500 0.9150 0.8300 0.8400 -
P/RPS 11.07 11.36 5.19 3.82 2.72 2.80 3.19 23.02%
  YoY % -2.55% 118.88% 35.86% 40.44% -2.86% -12.23% -
  Horiz. % 347.02% 356.11% 162.70% 119.75% 85.27% 87.77% 100.00%
P/EPS 3,381.82 73.24 101.18 82.64 37.52 38.18 32.43 116.80%
  YoY % 4,517.45% -27.61% 22.43% 120.26% -1.73% 17.73% -
  Horiz. % 10,428.06% 225.84% 312.00% 254.83% 115.70% 117.73% 100.00%
EY 0.03 1.37 0.99 1.21 2.67 2.62 3.08 -53.75%
  YoY % -97.81% 38.38% -18.18% -54.68% 1.91% -14.94% -
  Horiz. % 0.97% 44.48% 32.14% 39.29% 86.69% 85.06% 100.00%
DY 1.88 1.69 2.33 2.80 3.83 4.22 4.17 -12.42%
  YoY % 11.24% -27.47% -16.79% -26.89% -9.24% 1.20% -
  Horiz. % 45.08% 40.53% 55.88% 67.15% 91.85% 101.20% 100.00%
P/NAPS 1.15 1.32 1.01 0.91 0.70 0.67 0.70 8.62%
  YoY % -12.88% 30.69% 10.99% 30.00% 4.48% -4.29% -
  Horiz. % 164.29% 188.57% 144.29% 130.00% 100.00% 95.71% 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
 
 

183  451  562  1255 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.05-0.005 
 AT 0.090.00 
 MAHSING 0.99-0.01 
 DATAPRP 0.20-0.02 
 DGSB 0.22+0.005 
 KSTAR 0.45+0.08 
 SUPERMX 9.74-0.04 
 SUPERMX-C1I 0.1550.00 
 VIVOCOM 0.0450.00 
 HWGB 0.77+0.055 

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!

TOP ARTICLES

1. A LOOK AT CALVIN TAN RESEARCH STOCK PICKS (AS RECORDED BY PHILIP NOT PERFECTLY BUT CLEAR ENOUGH THE INVESTMENT APPROACH OF CALVIN TAN
2. Supermax: my revised target price - Koon Yew Yin Koon Yew Yin's Blog
3. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
4. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
5. Supermax: The Best Is Yet To Come- Myth or Truth Van Gogh of Financial
6. LUXCHEM RESULT VERSUS HARTALEGA RESULT (COMPARE & CONTRAST) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. [Humbled Investor] Supermx - Superb results - Estimation on Next QR Results HumbledInvestor
8. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS