Highlights

[IMASPRO] YoY Quarter Result on 2013-09-30 [#1]

Stock [IMASPRO]: IMASPRO CORP BHD
Announcement Date 19-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2014
Quarter 30-Sep-2013  [#1]
Profit Trend QoQ -     8.25%    YoY -     86.90%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 14,391 14,985 18,788 21,654 19,431 14,460 18,412 -4.02%
  YoY % -3.96% -20.24% -13.24% 11.44% 34.38% -21.46% -
  Horiz. % 78.16% 81.39% 102.04% 117.61% 105.53% 78.54% 100.00%
PBT 2,041 3,455 2,392 2,747 1,455 1,384 2,617 -4.05%
  YoY % -40.93% 44.44% -12.92% 88.80% 5.13% -47.12% -
  Horiz. % 77.99% 132.02% 91.40% 104.97% 55.60% 52.88% 100.00%
Tax -380 -838 -556 -635 -325 -315 -528 -5.33%
  YoY % 54.65% -50.72% 12.44% -95.38% -3.17% 40.34% -
  Horiz. % 71.97% 158.71% 105.30% 120.27% 61.55% 59.66% 100.00%
NP 1,661 2,617 1,836 2,112 1,130 1,069 2,089 -3.75%
  YoY % -36.53% 42.54% -13.07% 86.90% 5.71% -48.83% -
  Horiz. % 79.51% 125.28% 87.89% 101.10% 54.09% 51.17% 100.00%
NP to SH 1,661 2,617 1,836 2,112 1,130 1,069 2,089 -3.75%
  YoY % -36.53% 42.54% -13.07% 86.90% 5.71% -48.83% -
  Horiz. % 79.51% 125.28% 87.89% 101.10% 54.09% 51.17% 100.00%
Tax Rate 18.62 % 24.25 % 23.24 % 23.12 % 22.34 % 22.76 % 20.18 % -1.33%
  YoY % -23.22% 4.35% 0.52% 3.49% -1.85% 12.78% -
  Horiz. % 92.27% 120.17% 115.16% 114.57% 110.70% 112.78% 100.00%
Total Cost 12,730 12,368 16,952 19,542 18,301 13,391 16,323 -4.06%
  YoY % 2.93% -27.04% -13.25% 6.78% 36.67% -17.96% -
  Horiz. % 77.99% 75.77% 103.85% 119.72% 112.12% 82.04% 100.00%
Net Worth 126,400 122,399 111,999 106,400 100,000 97,326 92,844 5.27%
  YoY % 3.27% 9.29% 5.26% 6.40% 2.75% 4.83% -
  Horiz. % 136.14% 131.83% 120.63% 114.60% 107.71% 104.83% 100.00%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 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
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 126,400 122,399 111,999 106,400 100,000 97,326 92,844 5.27%
  YoY % 3.27% 9.29% 5.26% 6.40% 2.75% 4.83% -
  Horiz. % 136.14% 131.83% 120.63% 114.60% 107.71% 104.83% 100.00%
NOSH 80,000 80,000 80,000 80,000 80,000 79,776 80,038 -0.01%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.28% -0.33% -
  Horiz. % 99.95% 99.95% 99.95% 99.95% 99.95% 99.67% 100.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 11.54 % 17.46 % 9.77 % 9.75 % 5.82 % 7.39 % 11.35 % 0.28%
  YoY % -33.91% 78.71% 0.21% 67.53% -21.24% -34.89% -
  Horiz. % 101.67% 153.83% 86.08% 85.90% 51.28% 65.11% 100.00%
ROE 1.31 % 2.14 % 1.64 % 1.98 % 1.13 % 1.10 % 2.25 % -8.61%
  YoY % -38.79% 30.49% -17.17% 75.22% 2.73% -51.11% -
  Horiz. % 58.22% 95.11% 72.89% 88.00% 50.22% 48.89% 100.00%
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 17.99 18.73 23.49 27.07 24.29 18.13 23.00 -4.01%
  YoY % -3.95% -20.26% -13.22% 11.45% 33.98% -21.17% -
  Horiz. % 78.22% 81.43% 102.13% 117.70% 105.61% 78.83% 100.00%
EPS 2.08 3.27 2.30 2.64 1.41 1.34 2.61 -3.71%
  YoY % -36.39% 42.17% -12.88% 87.23% 5.22% -48.66% -
  Horiz. % 79.69% 125.29% 88.12% 101.15% 54.02% 51.34% 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 1.5800 1.5300 1.4000 1.3300 1.2500 1.2200 1.1600 5.28%
  YoY % 3.27% 9.29% 5.26% 6.40% 2.46% 5.17% -
  Horiz. % 136.21% 131.90% 120.69% 114.66% 107.76% 105.17% 100.00%
Adjusted Per Share Value based on latest NOSH - 80,000
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 17.99 18.73 23.49 27.07 24.29 18.08 23.02 -4.02%
  YoY % -3.95% -20.26% -13.22% 11.45% 34.35% -21.46% -
  Horiz. % 78.15% 81.36% 102.04% 117.59% 105.52% 78.54% 100.00%
EPS 2.08 3.27 2.30 2.64 1.41 1.34 2.61 -3.71%
  YoY % -36.39% 42.17% -12.88% 87.23% 5.22% -48.66% -
  Horiz. % 79.69% 125.29% 88.12% 101.15% 54.02% 51.34% 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 1.5800 1.5300 1.4000 1.3300 1.2500 1.2166 1.1606 5.27%
  YoY % 3.27% 9.29% 5.26% 6.40% 2.75% 4.83% -
  Horiz. % 136.14% 131.83% 120.63% 114.60% 107.70% 104.83% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 2.0700 1.6200 1.4000 0.9100 0.8200 0.8200 0.8300 -
P/RPS 11.51 8.65 5.96 3.36 3.38 4.52 3.61 21.30%
  YoY % 33.06% 45.13% 77.38% -0.59% -25.22% 25.21% -
  Horiz. % 318.84% 239.61% 165.10% 93.07% 93.63% 125.21% 100.00%
P/EPS 99.70 49.52 61.00 34.47 58.05 61.19 31.80 20.96%
  YoY % 101.33% -18.82% 76.97% -40.62% -5.13% 92.42% -
  Horiz. % 313.52% 155.72% 191.82% 108.40% 182.55% 192.42% 100.00%
EY 1.00 2.02 1.64 2.90 1.72 1.63 3.14 -17.35%
  YoY % -50.50% 23.17% -43.45% 68.60% 5.52% -48.09% -
  Horiz. % 31.85% 64.33% 52.23% 92.36% 54.78% 51.91% 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 1.31 1.06 1.00 0.68 0.66 0.67 0.72 10.48%
  YoY % 23.58% 6.00% 47.06% 3.03% -1.49% -6.94% -
  Horiz. % 181.94% 147.22% 138.89% 94.44% 91.67% 93.06% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 17/11/16 19/11/15 20/11/14 19/11/13 22/11/12 16/11/11 26/11/10 -
Price 2.0400 1.7000 1.2500 1.0300 0.8500 0.8200 0.9500 -
P/RPS 11.34 9.08 5.32 3.81 3.50 4.52 4.13 18.32%
  YoY % 24.89% 70.68% 39.63% 8.86% -22.57% 9.44% -
  Horiz. % 274.58% 219.85% 128.81% 92.25% 84.75% 109.44% 100.00%
P/EPS 98.25 51.97 54.47 39.02 60.18 61.19 36.40 17.98%
  YoY % 89.05% -4.59% 39.60% -35.16% -1.65% 68.10% -
  Horiz. % 269.92% 142.77% 149.64% 107.20% 165.33% 168.10% 100.00%
EY 1.02 1.92 1.84 2.56 1.66 1.63 2.75 -15.22%
  YoY % -46.88% 4.35% -28.12% 54.22% 1.84% -40.73% -
  Horiz. % 37.09% 69.82% 66.91% 93.09% 60.36% 59.27% 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 1.29 1.11 0.89 0.77 0.68 0.67 0.82 7.84%
  YoY % 16.22% 24.72% 15.58% 13.24% 1.49% -18.29% -
  Horiz. % 157.32% 135.37% 108.54% 93.90% 82.93% 81.71% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

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