Highlights

[IMASPRO] YoY Quarter Result on 2010-09-30 [#1]

Stock [IMASPRO]: IMASPRO CORP BHD
Announcement Date 26-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2011
Quarter 30-Sep-2010  [#1]
Profit Trend QoQ -     -3.51%    YoY -     -7.20%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 21,654 19,431 14,460 18,412 15,261 23,441 22,560 -0.68%
  YoY % 11.44% 34.38% -21.46% 20.65% -34.90% 3.91% -
  Horiz. % 95.98% 86.13% 64.10% 81.61% 67.65% 103.91% 100.00%
PBT 2,747 1,455 1,384 2,617 2,966 2,863 3,540 -4.14%
  YoY % 88.80% 5.13% -47.12% -11.77% 3.60% -19.12% -
  Horiz. % 77.60% 41.10% 39.10% 73.93% 83.79% 80.88% 100.00%
Tax -635 -325 -315 -528 -715 -717 -934 -6.22%
  YoY % -95.38% -3.17% 40.34% 26.15% 0.28% 23.23% -
  Horiz. % 67.99% 34.80% 33.73% 56.53% 76.55% 76.77% 100.00%
NP 2,112 1,130 1,069 2,089 2,251 2,146 2,606 -3.44%
  YoY % 86.90% 5.71% -48.83% -7.20% 4.89% -17.65% -
  Horiz. % 81.04% 43.36% 41.02% 80.16% 86.38% 82.35% 100.00%
NP to SH 2,112 1,130 1,069 2,089 2,251 2,146 2,606 -3.44%
  YoY % 86.90% 5.71% -48.83% -7.20% 4.89% -17.65% -
  Horiz. % 81.04% 43.36% 41.02% 80.16% 86.38% 82.35% 100.00%
Tax Rate 23.12 % 22.34 % 22.76 % 20.18 % 24.11 % 25.04 % 26.38 % -2.17%
  YoY % 3.49% -1.85% 12.78% -16.30% -3.71% -5.08% -
  Horiz. % 87.64% 84.69% 86.28% 76.50% 91.40% 94.92% 100.00%
Total Cost 19,542 18,301 13,391 16,323 13,010 21,295 19,954 -0.35%
  YoY % 6.78% 36.67% -17.96% 25.47% -38.91% 6.72% -
  Horiz. % 97.94% 91.72% 67.11% 81.80% 65.20% 106.72% 100.00%
Net Worth 106,400 100,000 97,326 92,844 88,117 84,078 71,145 6.93%
  YoY % 6.40% 2.75% 4.83% 5.36% 4.80% 18.18% -
  Horiz. % 149.55% 140.56% 136.80% 130.50% 123.86% 118.18% 100.00%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 106,400 100,000 97,326 92,844 88,117 84,078 71,145 6.93%
  YoY % 6.40% 2.75% 4.83% 5.36% 4.80% 18.18% -
  Horiz. % 149.55% 140.56% 136.80% 130.50% 123.86% 118.18% 100.00%
NOSH 80,000 80,000 79,776 80,038 80,106 80,074 79,938 0.01%
  YoY % 0.00% 0.28% -0.33% -0.09% 0.04% 0.17% -
  Horiz. % 100.08% 100.08% 99.80% 100.12% 100.21% 100.17% 100.00%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 9.75 % 5.82 % 7.39 % 11.35 % 14.75 % 9.15 % 11.55 % -2.78%
  YoY % 67.53% -21.24% -34.89% -23.05% 61.20% -20.78% -
  Horiz. % 84.42% 50.39% 63.98% 98.27% 127.71% 79.22% 100.00%
ROE 1.98 % 1.13 % 1.10 % 2.25 % 2.55 % 2.55 % 3.66 % -9.72%
  YoY % 75.22% 2.73% -51.11% -11.76% 0.00% -30.33% -
  Horiz. % 54.10% 30.87% 30.05% 61.48% 69.67% 69.67% 100.00%
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 27.07 24.29 18.13 23.00 19.05 29.27 28.22 -0.69%
  YoY % 11.45% 33.98% -21.17% 20.73% -34.92% 3.72% -
  Horiz. % 95.92% 86.07% 64.25% 81.50% 67.51% 103.72% 100.00%
EPS 2.64 1.41 1.34 2.61 2.81 2.68 3.26 -3.45%
  YoY % 87.23% 5.22% -48.66% -7.12% 4.85% -17.79% -
  Horiz. % 80.98% 43.25% 41.10% 80.06% 86.20% 82.21% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.3300 1.2500 1.2200 1.1600 1.1000 1.0500 0.8900 6.92%
  YoY % 6.40% 2.46% 5.17% 5.45% 4.76% 17.98% -
  Horiz. % 149.44% 140.45% 137.08% 130.34% 123.60% 117.98% 100.00%
Adjusted Per Share Value based on latest NOSH - 80,000
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 27.07 24.29 18.08 23.02 19.08 29.30 28.20 -0.68%
  YoY % 11.45% 34.35% -21.46% 20.65% -34.88% 3.90% -
  Horiz. % 95.99% 86.13% 64.11% 81.63% 67.66% 103.90% 100.00%
EPS 2.64 1.41 1.34 2.61 2.81 2.68 3.26 -3.45%
  YoY % 87.23% 5.22% -48.66% -7.12% 4.85% -17.79% -
  Horiz. % 80.98% 43.25% 41.10% 80.06% 86.20% 82.21% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.3300 1.2500 1.2166 1.1606 1.1015 1.0510 0.8893 6.93%
  YoY % 6.40% 2.75% 4.83% 5.37% 4.80% 18.18% -
  Horiz. % 149.56% 140.56% 136.80% 130.51% 123.86% 118.18% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.9100 0.8200 0.8200 0.8300 0.8900 1.2900 1.3200 -
P/RPS 3.36 3.38 4.52 3.61 4.67 4.41 4.68 -5.37%
  YoY % -0.59% -25.22% 25.21% -22.70% 5.90% -5.77% -
  Horiz. % 71.79% 72.22% 96.58% 77.14% 99.79% 94.23% 100.00%
P/EPS 34.47 58.05 61.19 31.80 31.67 48.13 40.49 -2.64%
  YoY % -40.62% -5.13% 92.42% 0.41% -34.20% 18.87% -
  Horiz. % 85.13% 143.37% 151.12% 78.54% 78.22% 118.87% 100.00%
EY 2.90 1.72 1.63 3.14 3.16 2.08 2.47 2.71%
  YoY % 68.60% 5.52% -48.09% -0.63% 51.92% -15.79% -
  Horiz. % 117.41% 69.64% 65.99% 127.13% 127.94% 84.21% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.68 0.66 0.67 0.72 0.81 1.23 1.48 -12.15%
  YoY % 3.03% -1.49% -6.94% -11.11% -34.15% -16.89% -
  Horiz. % 45.95% 44.59% 45.27% 48.65% 54.73% 83.11% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 19/11/13 22/11/12 16/11/11 26/11/10 23/11/09 25/11/08 22/11/07 -
Price 1.0300 0.8500 0.8200 0.9500 0.8600 1.0000 1.1200 -
P/RPS 3.81 3.50 4.52 4.13 4.51 3.42 3.97 -0.68%
  YoY % 8.86% -22.57% 9.44% -8.43% 31.87% -13.85% -
  Horiz. % 95.97% 88.16% 113.85% 104.03% 113.60% 86.15% 100.00%
P/EPS 39.02 60.18 61.19 36.40 30.60 37.31 34.36 2.14%
  YoY % -35.16% -1.65% 68.10% 18.95% -17.98% 8.59% -
  Horiz. % 113.56% 175.15% 178.08% 105.94% 89.06% 108.59% 100.00%
EY 2.56 1.66 1.63 2.75 3.27 2.68 2.91 -2.11%
  YoY % 54.22% 1.84% -40.73% -15.90% 22.01% -7.90% -
  Horiz. % 87.97% 57.04% 56.01% 94.50% 112.37% 92.10% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.77 0.68 0.67 0.82 0.78 0.95 1.26 -7.87%
  YoY % 13.24% 1.49% -18.29% 5.13% -17.89% -24.60% -
  Horiz. % 61.11% 53.97% 53.17% 65.08% 61.90% 75.40% 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.
 


 

457  312  497  727 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AVI 0.16+0.005 
 DGB 0.11-0.015 
 CAREPLS 0.36-0.035 
 SUPERMX 1.78-0.08 
 MTOUCHE 0.19+0.025 
 HSI-C7K 0.18-0.015 
 ARMADA 0.41-0.01 
 HSI-H8K 0.28+0.01 
 KNM 0.31-0.01 
 RSAWIT 0.315+0.025 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers