Highlights

[IMASPRO] YoY Quarter Result on 2009-12-31 [#2]

Stock [IMASPRO]: IMASPRO CORP BHD
Announcement Date 11-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2010
Quarter 31-Dec-2009  [#2]
Profit Trend QoQ -     -1.02%    YoY -     71.12%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 20,775 16,298 23,814 21,874 25,076 33,630 23,748 -2.20%
  YoY % 27.47% -31.56% 8.87% -12.77% -25.44% 41.61% -
  Horiz. % 87.48% 68.63% 100.28% 92.11% 105.59% 141.61% 100.00%
PBT 1,882 1,293 3,058 2,781 1,467 5,691 3,850 -11.24%
  YoY % 45.55% -57.72% 9.96% 89.57% -74.22% 47.82% -
  Horiz. % 48.88% 33.58% 79.43% 72.23% 38.10% 147.82% 100.00%
Tax -407 -287 -651 -553 -165 -1,335 -1,139 -15.75%
  YoY % -41.81% 55.91% -17.72% -235.15% 87.64% -17.21% -
  Horiz. % 35.73% 25.20% 57.16% 48.55% 14.49% 117.21% 100.00%
NP 1,475 1,006 2,407 2,228 1,302 4,356 2,711 -9.64%
  YoY % 46.62% -58.21% 8.03% 71.12% -70.11% 60.68% -
  Horiz. % 54.41% 37.11% 88.79% 82.18% 48.03% 160.68% 100.00%
NP to SH 1,475 1,006 2,407 2,228 1,302 4,356 2,711 -9.64%
  YoY % 46.62% -58.21% 8.03% 71.12% -70.11% 60.68% -
  Horiz. % 54.41% 37.11% 88.79% 82.18% 48.03% 160.68% 100.00%
Tax Rate 21.63 % 22.20 % 21.29 % 19.88 % 11.25 % 23.46 % 29.58 % -5.08%
  YoY % -2.57% 4.27% 7.09% 76.71% -52.05% -20.69% -
  Horiz. % 73.12% 75.05% 71.97% 67.21% 38.03% 79.31% 100.00%
Total Cost 19,300 15,292 21,407 19,646 23,774 29,274 21,037 -1.42%
  YoY % 26.21% -28.57% 8.96% -17.36% -18.79% 39.15% -
  Horiz. % 91.74% 72.69% 101.76% 93.39% 113.01% 139.15% 100.00%
Net Worth 101,599 98,204 95,160 90,237 85,468 75,131 64,776 7.78%
  YoY % 3.46% 3.20% 5.45% 5.58% 13.76% 15.99% -
  Horiz. % 156.85% 151.61% 146.91% 139.31% 131.94% 115.99% 100.00%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - 2,797 - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % - % - % - % - % 64.22 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 101,599 98,204 95,160 90,237 85,468 75,131 64,776 7.78%
  YoY % 3.46% 3.20% 5.45% 5.58% 13.76% 15.99% -
  Horiz. % 156.85% 151.61% 146.91% 139.31% 131.94% 115.99% 100.00%
NOSH 80,000 79,841 79,966 79,856 79,877 79,926 79,970 0.01%
  YoY % 0.20% -0.16% 0.14% -0.03% -0.06% -0.05% -
  Horiz. % 100.04% 99.84% 100.00% 99.86% 99.88% 99.95% 100.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 7.10 % 6.17 % 10.11 % 10.19 % 5.19 % 12.95 % 11.42 % -7.61%
  YoY % 15.07% -38.97% -0.79% 96.34% -59.92% 13.40% -
  Horiz. % 62.17% 54.03% 88.53% 89.23% 45.45% 113.40% 100.00%
ROE 1.45 % 1.02 % 2.53 % 2.47 % 1.52 % 5.80 % 4.19 % -16.20%
  YoY % 42.16% -59.68% 2.43% 62.50% -73.79% 38.42% -
  Horiz. % 34.61% 24.34% 60.38% 58.95% 36.28% 138.42% 100.00%
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 25.97 20.41 29.78 27.39 31.39 42.08 29.70 -2.21%
  YoY % 27.24% -31.46% 8.73% -12.74% -25.40% 41.68% -
  Horiz. % 87.44% 68.72% 100.27% 92.22% 105.69% 141.68% 100.00%
EPS 1.84 1.26 3.01 2.79 1.63 5.45 3.39 -9.67%
  YoY % 46.03% -58.14% 7.89% 71.17% -70.09% 60.77% -
  Horiz. % 54.28% 37.17% 88.79% 82.30% 48.08% 160.77% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 3.50 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.2700 1.2300 1.1900 1.1300 1.0700 0.9400 0.8100 7.78%
  YoY % 3.25% 3.36% 5.31% 5.61% 13.83% 16.05% -
  Horiz. % 156.79% 151.85% 146.91% 139.51% 132.10% 116.05% 100.00%
Adjusted Per Share Value based on latest NOSH - 80,000
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 25.97 20.37 29.77 27.34 31.35 42.04 29.69 -2.20%
  YoY % 27.49% -31.58% 8.89% -12.79% -25.43% 41.60% -
  Horiz. % 87.47% 68.61% 100.27% 92.08% 105.59% 141.60% 100.00%
EPS 1.84 1.26 3.01 2.79 1.63 5.45 3.39 -9.67%
  YoY % 46.03% -58.14% 7.89% 71.17% -70.09% 60.77% -
  Horiz. % 54.28% 37.17% 88.79% 82.30% 48.08% 160.77% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 3.50 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.2700 1.2276 1.1895 1.1280 1.0684 0.9391 0.8097 7.78%
  YoY % 3.45% 3.20% 5.45% 5.58% 13.77% 15.98% -
  Horiz. % 156.85% 151.61% 146.91% 139.31% 131.95% 115.98% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.8500 0.8300 0.8900 0.8500 0.9800 1.3000 1.6000 -
P/RPS 3.27 4.07 2.99 3.10 3.12 3.09 5.39 -7.98%
  YoY % -19.66% 36.12% -3.55% -0.64% 0.97% -42.67% -
  Horiz. % 60.67% 75.51% 55.47% 57.51% 57.88% 57.33% 100.00%
P/EPS 46.10 65.87 29.57 30.47 60.12 23.85 47.20 -0.39%
  YoY % -30.01% 122.76% -2.95% -49.32% 152.08% -49.47% -
  Horiz. % 97.67% 139.56% 62.65% 64.56% 127.37% 50.53% 100.00%
EY 2.17 1.52 3.38 3.28 1.66 4.19 2.12 0.39%
  YoY % 42.76% -55.03% 3.05% 97.59% -60.38% 97.64% -
  Horiz. % 102.36% 71.70% 159.43% 154.72% 78.30% 197.64% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 2.69 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.67 0.67 0.75 0.75 0.92 1.38 1.98 -16.51%
  YoY % 0.00% -10.67% 0.00% -18.48% -33.33% -30.30% -
  Horiz. % 33.84% 33.84% 37.88% 37.88% 46.46% 69.70% 100.00%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 06/02/13 23/02/12 28/01/11 11/02/10 25/02/09 04/02/08 15/02/07 -
Price 0.8850 0.8500 0.9200 0.9200 0.9200 1.2900 1.4800 -
P/RPS 3.41 4.16 3.09 3.36 2.93 3.07 4.98 -6.11%
  YoY % -18.03% 34.63% -8.04% 14.68% -4.56% -38.35% -
  Horiz. % 68.47% 83.53% 62.05% 67.47% 58.84% 61.65% 100.00%
P/EPS 48.00 67.46 30.56 32.97 56.44 23.67 43.66 1.59%
  YoY % -28.85% 120.75% -7.31% -41.58% 138.45% -45.79% -
  Horiz. % 109.94% 154.51% 70.00% 75.52% 129.27% 54.21% 100.00%
EY 2.08 1.48 3.27 3.03 1.77 4.22 2.29 -1.59%
  YoY % 40.54% -54.74% 7.92% 71.19% -58.06% 84.28% -
  Horiz. % 90.83% 64.63% 142.79% 132.31% 77.29% 184.28% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 2.71 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.70 0.69 0.77 0.81 0.86 1.37 1.83 -14.79%
  YoY % 1.45% -10.39% -4.94% -5.81% -37.23% -25.14% -
  Horiz. % 38.25% 37.70% 42.08% 44.26% 46.99% 74.86% 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.
 


 

1985 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.7650.00 
 KOTRA 1.950.00 
 UCREST 0.1250.00 
 EITA 1.490.00 
 PUC 0.050.00 
 WILLOW 0.590.00 
 IRIS 0.1350.00 
 HOOVER 0.430.00 
 BTECH 0.210.00 
 3A 0.730.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers