Highlights

[IMASPRO] YoY Quarter Result on 2018-06-30 [#4]

Stock [IMASPRO]: IMASPRO CORP BHD
Announcement Date 27-Aug-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2018
Quarter 30-Jun-2018  [#4]
Profit Trend QoQ -     61.92%    YoY -     -325.00%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 11,610 19,274 13,446 14,580 23,121 26,171 26,932 -13.08%
  YoY % -39.76% 43.34% -7.78% -36.94% -11.65% -2.83% -
  Horiz. % 43.11% 71.57% 49.93% 54.14% 85.85% 97.17% 100.00%
PBT 1,641 286 942 2,295 1,643 1,140 2,274 -5.29%
  YoY % 473.78% -69.64% -58.95% 39.68% 44.12% -49.87% -
  Horiz. % 72.16% 12.58% 41.42% 100.92% 72.25% 50.13% 100.00%
Tax -1,759 -385 -898 -34 -457 70 -323 32.62%
  YoY % -356.88% 57.13% -2,541.18% 92.56% -752.86% 121.67% -
  Horiz. % 544.58% 119.20% 278.02% 10.53% 141.49% -21.67% 100.00%
NP -118 -99 44 2,261 1,186 1,210 1,951 -
  YoY % -19.19% -325.00% -98.05% 90.64% -1.98% -37.98% -
  Horiz. % -6.05% -5.07% 2.26% 115.89% 60.79% 62.02% 100.00%
NP to SH -118 -99 44 2,261 1,186 1,210 1,951 -
  YoY % -19.19% -325.00% -98.05% 90.64% -1.98% -37.98% -
  Horiz. % -6.05% -5.07% 2.26% 115.89% 60.79% 62.02% 100.00%
Tax Rate 107.19 % 134.62 % 95.33 % 1.48 % 27.81 % -6.14 % 14.20 % 40.04%
  YoY % -20.38% 41.21% 6,341.22% -94.68% 552.93% -143.24% -
  Horiz. % 754.86% 948.03% 671.34% 10.42% 195.85% -43.24% 100.00%
Total Cost 11,728 19,373 13,402 12,319 21,935 24,961 24,981 -11.84%
  YoY % -39.46% 44.55% 8.79% -43.84% -12.12% -0.08% -
  Horiz. % 46.95% 77.55% 53.65% 49.31% 87.81% 99.92% 100.00%
Net Worth 128,000 131,199 129,600 125,600 119,200 110,399 103,999 3.52%
  YoY % -2.44% 1.23% 3.18% 5.37% 7.97% 6.15% -
  Horiz. % 123.08% 126.15% 124.62% 120.77% 114.62% 106.15% 100.00%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 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 % -
  YoY % 0.00% 0.00% 5,038.60% -47.55% 2.03% 61.23% -
  Horiz. % 0.00% 0.00% 4,433.97% 86.29% 164.50% 161.23% 100.00%
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 128,000 131,199 129,600 125,600 119,200 110,399 103,999 3.52%
  YoY % -2.44% 1.23% 3.18% 5.37% 7.97% 6.15% -
  Horiz. % 123.08% 126.15% 124.62% 120.77% 114.62% 106.15% 100.00%
NOSH 80,000 80,000 80,000 80,000 80,000 80,000 80,000 -
  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
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin -1.02 % -0.51 % 0.33 % 15.51 % 5.13 % 4.62 % 7.24 % -
  YoY % -100.00% -254.55% -97.87% 202.34% 11.04% -36.19% -
  Horiz. % -14.09% -7.04% 4.56% 214.23% 70.86% 63.81% 100.00%
ROE -0.09 % -0.08 % 0.03 % 1.80 % 0.99 % 1.10 % 1.88 % -
  YoY % -12.50% -366.67% -98.33% 81.82% -10.00% -41.49% -
  Horiz. % -4.79% -4.26% 1.60% 95.74% 52.66% 58.51% 100.00%
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 14.51 24.09 16.81 18.23 28.90 32.71 33.67 -13.08%
  YoY % -39.77% 43.31% -7.79% -36.92% -11.65% -2.85% -
  Horiz. % 43.09% 71.55% 49.93% 54.14% 85.83% 97.15% 100.00%
EPS -0.15 -0.12 0.06 2.83 1.48 1.51 2.44 -
  YoY % -25.00% -300.00% -97.88% 91.22% -1.99% -38.11% -
  Horiz. % -6.15% -4.92% 2.46% 115.98% 60.66% 61.89% 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 1.6000 1.6400 1.6200 1.5700 1.4900 1.3800 1.3000 3.52%
  YoY % -2.44% 1.23% 3.18% 5.37% 7.97% 6.15% -
  Horiz. % 123.08% 126.15% 124.62% 120.77% 114.62% 106.15% 100.00%
Adjusted Per Share Value based on latest NOSH - 80,000
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 14.51 24.09 16.81 18.23 28.90 32.71 33.67 -13.08%
  YoY % -39.77% 43.31% -7.79% -36.92% -11.65% -2.85% -
  Horiz. % 43.09% 71.55% 49.93% 54.14% 85.83% 97.15% 100.00%
EPS -0.15 -0.12 0.06 2.83 1.48 1.51 2.44 -
  YoY % -25.00% -300.00% -97.88% 91.22% -1.99% -38.11% -
  Horiz. % -6.15% -4.92% 2.46% 115.98% 60.66% 61.89% 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 1.6000 1.6400 1.6200 1.5700 1.4900 1.3800 1.3000 3.52%
  YoY % -2.44% 1.23% 3.18% 5.37% 7.97% 6.15% -
  Horiz. % 123.08% 126.15% 124.62% 120.77% 114.62% 106.15% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 2.2200 1.9000 1.8200 2.1700 1.4300 1.2200 0.9000 -
P/RPS 15.30 7.89 10.83 11.91 4.95 3.73 2.67 33.75%
  YoY % 93.92% -27.15% -9.07% 140.61% 32.71% 39.70% -
  Horiz. % 573.03% 295.51% 405.62% 446.07% 185.39% 139.70% 100.00%
P/EPS -1,505.08 -1,535.35 3,309.09 76.78 96.46 80.66 36.90 -
  YoY % 1.97% -146.40% 4,209.83% -20.40% 19.59% 118.59% -
  Horiz. % -4,078.81% -4,160.84% 8,967.72% 208.08% 261.41% 218.59% 100.00%
EY -0.07 -0.07 0.03 1.30 1.04 1.24 2.71 -
  YoY % 0.00% -333.33% -97.69% 25.00% -16.13% -54.24% -
  Horiz. % -2.58% -2.58% 1.11% 47.97% 38.38% 45.76% 100.00%
DY 1.58 1.84 1.92 1.61 2.45 2.87 3.89 -13.94%
  YoY % -14.13% -4.17% 19.25% -34.29% -14.63% -26.22% -
  Horiz. % 40.62% 47.30% 49.36% 41.39% 62.98% 73.78% 100.00%
P/NAPS 1.39 1.16 1.12 1.38 0.96 0.88 0.69 12.38%
  YoY % 19.83% 3.57% -18.84% 43.75% 9.09% 27.54% -
  Horiz. % 201.45% 168.12% 162.32% 200.00% 139.13% 127.54% 100.00%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 21/08/19 27/08/18 29/08/17 30/08/16 25/08/15 27/08/14 27/08/13 -
Price 2.1900 2.2500 1.8600 2.0700 1.5000 1.2500 0.9150 -
P/RPS 15.09 9.34 11.07 11.36 5.19 3.82 2.72 33.03%
  YoY % 61.56% -15.63% -2.55% 118.88% 35.86% 40.44% -
  Horiz. % 554.78% 343.38% 406.99% 417.65% 190.81% 140.44% 100.00%
P/EPS -1,484.75 -1,818.18 3,381.82 73.24 101.18 82.64 37.52 -
  YoY % 18.34% -153.76% 4,517.45% -27.61% 22.43% 120.26% -
  Horiz. % -3,957.22% -4,845.90% 9,013.38% 195.20% 269.67% 220.26% 100.00%
EY -0.07 -0.06 0.03 1.37 0.99 1.21 2.67 -
  YoY % -16.67% -300.00% -97.81% 38.38% -18.18% -54.68% -
  Horiz. % -2.62% -2.25% 1.12% 51.31% 37.08% 45.32% 100.00%
DY 1.60 1.56 1.88 1.69 2.33 2.80 3.83 -13.53%
  YoY % 2.56% -17.02% 11.24% -27.47% -16.79% -26.89% -
  Horiz. % 41.78% 40.73% 49.09% 44.13% 60.84% 73.11% 100.00%
P/NAPS 1.37 1.37 1.15 1.32 1.01 0.91 0.70 11.84%
  YoY % 0.00% 19.13% -12.88% 30.69% 10.99% 30.00% -
  Horiz. % 195.71% 195.71% 164.29% 188.57% 144.29% 130.00% 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.
 


 

1977 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.8050.00 
 KOTRA 2.030.00 
 UCREST 0.1250.00 
 EITA 1.490.00 
 PUC 0.0450.00 
 WILLOW 0.560.00 
 IRIS 0.130.00 
 HSI-C9L 0.000.00 
 HOOVER 0.430.00 
 BTECH 0.2050.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers