Highlights

[IMASPRO] YoY Quarter Result on 2013-03-31 [#3]

Stock [IMASPRO]: IMASPRO CORP BHD
Announcement Date 22-May-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 31-Mar-2013  [#3]
Profit Trend QoQ -     99.80%    YoY -     130.05%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 20,986 38,139 32,628 38,030 22,013 23,124 22,014 -0.79%
  YoY % -44.97% 16.89% -14.20% 72.76% -4.80% 5.04% -
  Horiz. % 95.33% 173.25% 148.21% 172.75% 100.00% 105.04% 100.00%
PBT 3,545 5,789 4,044 3,682 1,598 1,826 1,912 10.83%
  YoY % -38.76% 43.15% 9.83% 130.41% -12.49% -4.50% -
  Horiz. % 185.41% 302.77% 211.51% 192.57% 83.58% 95.50% 100.00%
Tax -760 -1,246 -867 -735 -317 -296 -278 18.23%
  YoY % 39.00% -43.71% -17.96% -131.86% -7.09% -6.47% -
  Horiz. % 273.38% 448.20% 311.87% 264.39% 114.03% 106.47% 100.00%
NP 2,785 4,543 3,177 2,947 1,281 1,530 1,634 9.28%
  YoY % -38.70% 43.00% 7.80% 130.05% -16.27% -6.36% -
  Horiz. % 170.44% 278.03% 194.43% 180.35% 78.40% 93.64% 100.00%
NP to SH 2,785 4,543 3,177 2,947 1,281 1,530 1,634 9.28%
  YoY % -38.70% 43.00% 7.80% 130.05% -16.27% -6.36% -
  Horiz. % 170.44% 278.03% 194.43% 180.35% 78.40% 93.64% 100.00%
Tax Rate 21.44 % 21.52 % 21.44 % 19.96 % 19.84 % 16.21 % 14.54 % 6.68%
  YoY % -0.37% 0.37% 7.41% 0.60% 22.39% 11.49% -
  Horiz. % 147.46% 148.01% 147.46% 137.28% 136.45% 111.49% 100.00%
Total Cost 18,201 33,596 29,451 35,083 20,732 21,594 20,380 -1.87%
  YoY % -45.82% 14.07% -16.05% 69.22% -3.99% 5.96% -
  Horiz. % 89.31% 164.85% 144.51% 172.14% 101.73% 105.96% 100.00%
Net Worth 123,199 116,800 108,800 101,599 96,800 93,722 89,709 5.42%
  YoY % 5.48% 7.35% 7.09% 4.96% 3.28% 4.47% -
  Horiz. % 137.33% 130.20% 121.28% 113.25% 107.90% 104.47% 100.00%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 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
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 123,199 116,800 108,800 101,599 96,800 93,722 89,709 5.42%
  YoY % 5.48% 7.35% 7.09% 4.96% 3.28% 4.47% -
  Horiz. % 137.33% 130.20% 121.28% 113.25% 107.90% 104.47% 100.00%
NOSH 80,000 80,000 80,000 80,000 80,000 80,104 80,098 -0.02%
  YoY % 0.00% 0.00% 0.00% 0.00% -0.13% 0.01% -
  Horiz. % 99.88% 99.88% 99.88% 99.88% 99.88% 100.01% 100.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 13.27 % 11.91 % 9.74 % 7.75 % 5.82 % 6.62 % 7.42 % 10.16%
  YoY % 11.42% 22.28% 25.68% 33.16% -12.08% -10.78% -
  Horiz. % 178.84% 160.51% 131.27% 104.45% 78.44% 89.22% 100.00%
ROE 2.26 % 3.89 % 2.92 % 2.90 % 1.32 % 1.63 % 1.82 % 3.67%
  YoY % -41.90% 33.22% 0.69% 119.70% -19.02% -10.44% -
  Horiz. % 124.18% 213.74% 160.44% 159.34% 72.53% 89.56% 100.00%
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 26.23 47.67 40.79 47.54 27.52 28.87 27.48 -0.77%
  YoY % -44.98% 16.87% -14.20% 72.75% -4.68% 5.06% -
  Horiz. % 95.45% 173.47% 148.44% 173.00% 100.15% 105.06% 100.00%
EPS 3.48 5.68 3.97 3.68 1.60 1.91 2.04 9.30%
  YoY % -38.73% 43.07% 7.88% 130.00% -16.23% -6.37% -
  Horiz. % 170.59% 278.43% 194.61% 180.39% 78.43% 93.63% 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 1.5400 1.4600 1.3600 1.2700 1.2100 1.1700 1.1200 5.45%
  YoY % 5.48% 7.35% 7.09% 4.96% 3.42% 4.46% -
  Horiz. % 137.50% 130.36% 121.43% 113.39% 108.04% 104.46% 100.00%
Adjusted Per Share Value based on latest NOSH - 80,000
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 26.23 47.67 40.79 47.54 27.52 28.91 27.52 -0.80%
  YoY % -44.98% 16.87% -14.20% 72.75% -4.81% 5.05% -
  Horiz. % 95.31% 173.22% 148.22% 172.75% 100.00% 105.05% 100.00%
EPS 3.48 5.68 3.97 3.68 1.60 1.91 2.04 9.30%
  YoY % -38.73% 43.07% 7.88% 130.00% -16.23% -6.37% -
  Horiz. % 170.59% 278.43% 194.61% 180.39% 78.43% 93.63% 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 1.5400 1.4600 1.3600 1.2700 1.2100 1.1715 1.1214 5.42%
  YoY % 5.48% 7.35% 7.09% 4.96% 3.29% 4.47% -
  Horiz. % 137.33% 130.19% 121.28% 113.25% 107.90% 104.47% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 2.0200 1.8500 1.2000 0.8550 0.8800 0.8800 0.8300 -
P/RPS 7.70 3.88 2.94 1.80 3.20 3.05 3.02 16.87%
  YoY % 98.45% 31.97% 63.33% -43.75% 4.92% 0.99% -
  Horiz. % 254.97% 128.48% 97.35% 59.60% 105.96% 100.99% 100.00%
P/EPS 58.03 32.58 30.22 23.21 54.96 46.07 40.69 6.09%
  YoY % 78.12% 7.81% 30.20% -57.77% 19.30% 13.22% -
  Horiz. % 142.61% 80.07% 74.27% 57.04% 135.07% 113.22% 100.00%
EY 1.72 3.07 3.31 4.31 1.82 2.17 2.46 -5.78%
  YoY % -43.97% -7.25% -23.20% 136.81% -16.13% -11.79% -
  Horiz. % 69.92% 124.80% 134.55% 175.20% 73.98% 88.21% 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 1.31 1.27 0.88 0.67 0.73 0.75 0.74 9.98%
  YoY % 3.15% 44.32% 31.34% -8.22% -2.67% 1.35% -
  Horiz. % 177.03% 171.62% 118.92% 90.54% 98.65% 101.35% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 25/05/16 27/05/15 28/05/14 22/05/13 21/05/12 26/05/11 26/05/10 -
Price 2.1500 1.6300 1.2000 0.9000 0.8300 0.9300 0.8500 -
P/RPS 8.20 3.42 2.94 1.89 3.02 3.22 3.09 17.65%
  YoY % 139.77% 16.33% 55.56% -37.42% -6.21% 4.21% -
  Horiz. % 265.37% 110.68% 95.15% 61.17% 97.73% 104.21% 100.00%
P/EPS 61.76 28.70 30.22 24.43 51.83 48.69 41.67 6.77%
  YoY % 115.19% -5.03% 23.70% -52.87% 6.45% 16.85% -
  Horiz. % 148.21% 68.87% 72.52% 58.63% 124.38% 116.85% 100.00%
EY 1.62 3.48 3.31 4.09 1.93 2.05 2.40 -6.34%
  YoY % -53.45% 5.14% -19.07% 111.92% -5.85% -14.58% -
  Horiz. % 67.50% 145.00% 137.92% 170.42% 80.42% 85.42% 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 1.40 1.12 0.88 0.71 0.69 0.79 0.76 10.71%
  YoY % 25.00% 27.27% 23.94% 2.90% -12.66% 3.95% -
  Horiz. % 184.21% 147.37% 115.79% 93.42% 90.79% 103.95% 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.
 


 

385  328  521  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.10-0.005 
 XDL 0.16+0.02 
 ALAM 0.17+0.005 
 PERDANA 0.515+0.02 
 HSI-H8K 0.11+0.02 
 HSI-C7J 0.12-0.025 
 ALAM-WA 0.075+0.01 
 ARMADA 0.475-0.015 
 ASB 0.155+0.015 
 XDL-WD 0.020.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers