Highlights

[IMASPRO] YoY Quarter Result on 2010-03-31 [#3]

Stock [IMASPRO]: IMASPRO CORP BHD
Announcement Date 26-May-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2010
Quarter 31-Mar-2010  [#3]
Profit Trend QoQ -     -26.66%    YoY -     60.51%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 38,030 22,013 23,124 22,014 19,024 51,358 22,012 9.53%
  YoY % 72.76% -4.80% 5.04% 15.72% -62.96% 133.32% -
  Horiz. % 172.77% 100.00% 105.05% 100.01% 86.43% 233.32% 100.00%
PBT 3,682 1,598 1,826 1,912 1,157 7,492 4,038 -1.53%
  YoY % 130.41% -12.49% -4.50% 65.25% -84.56% 85.54% -
  Horiz. % 91.18% 39.57% 45.22% 47.35% 28.65% 185.54% 100.00%
Tax -735 -317 -296 -278 -139 -1,872 -938 -3.98%
  YoY % -131.86% -7.09% -6.47% -100.00% 92.57% -99.57% -
  Horiz. % 78.36% 33.80% 31.56% 29.64% 14.82% 199.57% 100.00%
NP 2,947 1,281 1,530 1,634 1,018 5,620 3,100 -0.84%
  YoY % 130.05% -16.27% -6.36% 60.51% -81.89% 81.29% -
  Horiz. % 95.06% 41.32% 49.35% 52.71% 32.84% 181.29% 100.00%
NP to SH 2,947 1,281 1,530 1,634 1,018 5,620 3,100 -0.84%
  YoY % 130.05% -16.27% -6.36% 60.51% -81.89% 81.29% -
  Horiz. % 95.06% 41.32% 49.35% 52.71% 32.84% 181.29% 100.00%
Tax Rate 19.96 % 19.84 % 16.21 % 14.54 % 12.01 % 24.99 % 23.23 % -2.49%
  YoY % 0.60% 22.39% 11.49% 21.07% -51.94% 7.58% -
  Horiz. % 85.92% 85.41% 69.78% 62.59% 51.70% 107.58% 100.00%
Total Cost 35,083 20,732 21,594 20,380 18,006 45,738 18,912 10.84%
  YoY % 69.22% -3.99% 5.96% 13.18% -60.63% 141.85% -
  Horiz. % 185.51% 109.62% 114.18% 107.76% 95.21% 241.85% 100.00%
Net Worth 101,599 96,800 93,722 89,709 84,165 78,344 65,515 7.58%
  YoY % 4.96% 3.28% 4.47% 6.59% 7.43% 19.58% -
  Horiz. % 155.08% 147.75% 143.05% 136.93% 128.47% 119.58% 100.00%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 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
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 101,599 96,800 93,722 89,709 84,165 78,344 65,515 7.58%
  YoY % 4.96% 3.28% 4.47% 6.59% 7.43% 19.58% -
  Horiz. % 155.08% 147.75% 143.05% 136.93% 128.47% 119.58% 100.00%
NOSH 80,000 80,000 80,104 80,098 80,157 79,943 79,896 0.02%
  YoY % 0.00% -0.13% 0.01% -0.07% 0.27% 0.06% -
  Horiz. % 100.13% 100.13% 100.26% 100.25% 100.33% 100.06% 100.00%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 7.75 % 5.82 % 6.62 % 7.42 % 5.35 % 10.94 % 14.08 % -9.46%
  YoY % 33.16% -12.08% -10.78% 38.69% -51.10% -22.30% -
  Horiz. % 55.04% 41.34% 47.02% 52.70% 38.00% 77.70% 100.00%
ROE 2.90 % 1.32 % 1.63 % 1.82 % 1.21 % 7.17 % 4.73 % -7.82%
  YoY % 119.70% -19.02% -10.44% 50.41% -83.12% 51.59% -
  Horiz. % 61.31% 27.91% 34.46% 38.48% 25.58% 151.59% 100.00%
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 47.54 27.52 28.87 27.48 23.73 64.24 27.55 9.51%
  YoY % 72.75% -4.68% 5.06% 15.80% -63.06% 133.18% -
  Horiz. % 172.56% 99.89% 104.79% 99.75% 86.13% 233.18% 100.00%
EPS 3.68 1.60 1.91 2.04 1.27 7.03 3.88 -0.88%
  YoY % 130.00% -16.23% -6.37% 60.63% -81.93% 81.19% -
  Horiz. % 94.85% 41.24% 49.23% 52.58% 32.73% 181.19% 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 1.2700 1.2100 1.1700 1.1200 1.0500 0.9800 0.8200 7.56%
  YoY % 4.96% 3.42% 4.46% 6.67% 7.14% 19.51% -
  Horiz. % 154.88% 147.56% 142.68% 136.59% 128.05% 119.51% 100.00%
Adjusted Per Share Value based on latest NOSH - 80,000
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 47.54 27.52 28.91 27.52 23.78 64.20 27.52 9.53%
  YoY % 72.75% -4.81% 5.05% 15.73% -62.96% 133.28% -
  Horiz. % 172.75% 100.00% 105.05% 100.00% 86.41% 233.28% 100.00%
EPS 3.68 1.60 1.91 2.04 1.27 7.02 3.88 -0.88%
  YoY % 130.00% -16.23% -6.37% 60.63% -81.91% 80.93% -
  Horiz. % 94.85% 41.24% 49.23% 52.58% 32.73% 180.93% 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 1.2700 1.2100 1.1715 1.1214 1.0521 0.9793 0.8189 7.58%
  YoY % 4.96% 3.29% 4.47% 6.59% 7.43% 19.59% -
  Horiz. % 155.09% 147.76% 143.06% 136.94% 128.48% 119.59% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.8550 0.8800 0.8800 0.8300 0.9200 1.2500 1.5500 -
P/RPS 1.80 3.20 3.05 3.02 3.88 1.95 5.63 -17.29%
  YoY % -43.75% 4.92% 0.99% -22.16% 98.97% -65.36% -
  Horiz. % 31.97% 56.84% 54.17% 53.64% 68.92% 34.64% 100.00%
P/EPS 23.21 54.96 46.07 40.69 72.44 17.78 39.95 -8.65%
  YoY % -57.77% 19.30% 13.22% -43.83% 307.42% -55.49% -
  Horiz. % 58.10% 137.57% 115.32% 101.85% 181.33% 44.51% 100.00%
EY 4.31 1.82 2.17 2.46 1.38 5.62 2.50 9.49%
  YoY % 136.81% -16.13% -11.79% 78.26% -75.44% 124.80% -
  Horiz. % 172.40% 72.80% 86.80% 98.40% 55.20% 224.80% 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 0.67 0.73 0.75 0.74 0.88 1.28 1.89 -15.86%
  YoY % -8.22% -2.67% 1.35% -15.91% -31.25% -32.28% -
  Horiz. % 35.45% 38.62% 39.68% 39.15% 46.56% 67.72% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 22/05/13 21/05/12 26/05/11 26/05/10 21/05/09 27/05/08 22/05/07 -
Price 0.9000 0.8300 0.9300 0.8500 0.8600 1.4600 1.4500 -
P/RPS 1.89 3.02 3.22 3.09 3.62 2.27 5.26 -15.67%
  YoY % -37.42% -6.21% 4.21% -14.64% 59.47% -56.84% -
  Horiz. % 35.93% 57.41% 61.22% 58.75% 68.82% 43.16% 100.00%
P/EPS 24.43 51.83 48.69 41.67 67.72 20.77 37.37 -6.83%
  YoY % -52.87% 6.45% 16.85% -38.47% 226.05% -44.42% -
  Horiz. % 65.37% 138.69% 130.29% 111.51% 181.21% 55.58% 100.00%
EY 4.09 1.93 2.05 2.40 1.48 4.82 2.68 7.29%
  YoY % 111.92% -5.85% -14.58% 62.16% -69.29% 79.85% -
  Horiz. % 152.61% 72.01% 76.49% 89.55% 55.22% 179.85% 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 0.71 0.69 0.79 0.76 0.82 1.49 1.77 -14.11%
  YoY % 2.90% -12.66% 3.95% -7.32% -44.97% -15.82% -
  Horiz. % 40.11% 38.98% 44.63% 42.94% 46.33% 84.18% 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.
 


 

279  213  541  1242 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.28+0.03 
 VC 0.095+0.005 
 XDL 0.165+0.005 
 SUPERMX 1.56+0.11 
 HSI-H8K 0.155-0.035 
 MYEG 1.16+0.05 
 THHEAVY 0.1350.00 
 HSI-C7K 0.36+0.05 
 PERDANA 0.535+0.025 
 HUBLINE 0.045-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
2. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
3. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
4. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
5. Response to "MNRB - Top 10 Dangers You Must Know About MNRB" An Davis's Blog
6. Rais Yatim: New China visa rules for Malaysians will open floodgates to ‘hundreds of thousands’ save malaysia!!!
7. 千万不要抱股过新年?新年前套利才是王道? Qt_Trader
8. Gamuda - Double Happiness On The Way Kenanga Research & Investment
Partners & Brokers