Highlights

[IMASPRO] YoY Quarter Result on 2014-03-31 [#3]

Stock [IMASPRO]: IMASPRO CORP BHD
Announcement Date 28-May-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2014
Quarter 31-Mar-2014  [#3]
Profit Trend QoQ -     20.20%    YoY -     7.80%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 16,363 20,986 38,139 32,628 38,030 22,013 23,124 -5.60%
  YoY % -22.03% -44.97% 16.89% -14.20% 72.76% -4.80% -
  Horiz. % 70.76% 90.75% 164.93% 141.10% 164.46% 95.20% 100.00%
PBT 2,044 3,545 5,789 4,044 3,682 1,598 1,826 1.90%
  YoY % -42.34% -38.76% 43.15% 9.83% 130.41% -12.49% -
  Horiz. % 111.94% 194.14% 317.03% 221.47% 201.64% 87.51% 100.00%
Tax -473 -760 -1,246 -867 -735 -317 -296 8.12%
  YoY % 37.76% 39.00% -43.71% -17.96% -131.86% -7.09% -
  Horiz. % 159.80% 256.76% 420.95% 292.91% 248.31% 107.09% 100.00%
NP 1,571 2,785 4,543 3,177 2,947 1,281 1,530 0.44%
  YoY % -43.59% -38.70% 43.00% 7.80% 130.05% -16.27% -
  Horiz. % 102.68% 182.03% 296.93% 207.65% 192.61% 83.73% 100.00%
NP to SH 1,571 2,785 4,543 3,177 2,947 1,281 1,530 0.44%
  YoY % -43.59% -38.70% 43.00% 7.80% 130.05% -16.27% -
  Horiz. % 102.68% 182.03% 296.93% 207.65% 192.61% 83.73% 100.00%
Tax Rate 23.14 % 21.44 % 21.52 % 21.44 % 19.96 % 19.84 % 16.21 % 6.11%
  YoY % 7.93% -0.37% 0.37% 7.41% 0.60% 22.39% -
  Horiz. % 142.75% 132.26% 132.76% 132.26% 123.13% 122.39% 100.00%
Total Cost 14,792 18,201 33,596 29,451 35,083 20,732 21,594 -6.11%
  YoY % -18.73% -45.82% 14.07% -16.05% 69.22% -3.99% -
  Horiz. % 68.50% 84.29% 155.58% 136.39% 162.47% 96.01% 100.00%
Net Worth 128,800 123,199 116,800 108,800 101,599 96,800 93,722 5.44%
  YoY % 4.55% 5.48% 7.35% 7.09% 4.96% 3.28% -
  Horiz. % 137.43% 131.45% 124.62% 116.09% 108.41% 103.28% 100.00%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 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
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 128,800 123,199 116,800 108,800 101,599 96,800 93,722 5.44%
  YoY % 4.55% 5.48% 7.35% 7.09% 4.96% 3.28% -
  Horiz. % 137.43% 131.45% 124.62% 116.09% 108.41% 103.28% 100.00%
NOSH 80,000 80,000 80,000 80,000 80,000 80,000 80,104 -0.02%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -0.13% -
  Horiz. % 99.87% 99.87% 99.87% 99.87% 99.87% 99.87% 100.00%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 9.60 % 13.27 % 11.91 % 9.74 % 7.75 % 5.82 % 6.62 % 6.38%
  YoY % -27.66% 11.42% 22.28% 25.68% 33.16% -12.08% -
  Horiz. % 145.02% 200.45% 179.91% 147.13% 117.07% 87.92% 100.00%
ROE 1.22 % 2.26 % 3.89 % 2.92 % 2.90 % 1.32 % 1.63 % -4.71%
  YoY % -46.02% -41.90% 33.22% 0.69% 119.70% -19.02% -
  Horiz. % 74.85% 138.65% 238.65% 179.14% 177.91% 80.98% 100.00%
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 20.45 26.23 47.67 40.79 47.54 27.52 28.87 -5.58%
  YoY % -22.04% -44.98% 16.87% -14.20% 72.75% -4.68% -
  Horiz. % 70.83% 90.86% 165.12% 141.29% 164.67% 95.32% 100.00%
EPS 1.96 3.48 5.68 3.97 3.68 1.60 1.91 0.43%
  YoY % -43.68% -38.73% 43.07% 7.88% 130.00% -16.23% -
  Horiz. % 102.62% 182.20% 297.38% 207.85% 192.67% 83.77% 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 1.6100 1.5400 1.4600 1.3600 1.2700 1.2100 1.1700 5.46%
  YoY % 4.55% 5.48% 7.35% 7.09% 4.96% 3.42% -
  Horiz. % 137.61% 131.62% 124.79% 116.24% 108.55% 103.42% 100.00%
Adjusted Per Share Value based on latest NOSH - 80,000
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 20.45 26.23 47.67 40.79 47.54 27.52 28.91 -5.60%
  YoY % -22.04% -44.98% 16.87% -14.20% 72.75% -4.81% -
  Horiz. % 70.74% 90.73% 164.89% 141.09% 164.44% 95.19% 100.00%
EPS 1.96 3.48 5.68 3.97 3.68 1.60 1.91 0.43%
  YoY % -43.68% -38.73% 43.07% 7.88% 130.00% -16.23% -
  Horiz. % 102.62% 182.20% 297.38% 207.85% 192.67% 83.77% 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 1.6100 1.5400 1.4600 1.3600 1.2700 1.2100 1.1715 5.44%
  YoY % 4.55% 5.48% 7.35% 7.09% 4.96% 3.29% -
  Horiz. % 137.43% 131.46% 124.63% 116.09% 108.41% 103.29% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 1.9200 2.0200 1.8500 1.2000 0.8550 0.8800 0.8800 -
P/RPS 9.39 7.70 3.88 2.94 1.80 3.20 3.05 20.59%
  YoY % 21.95% 98.45% 31.97% 63.33% -43.75% 4.92% -
  Horiz. % 307.87% 252.46% 127.21% 96.39% 59.02% 104.92% 100.00%
P/EPS 97.77 58.03 32.58 30.22 23.21 54.96 46.07 13.35%
  YoY % 68.48% 78.12% 7.81% 30.20% -57.77% 19.30% -
  Horiz. % 212.22% 125.96% 70.72% 65.60% 50.38% 119.30% 100.00%
EY 1.02 1.72 3.07 3.31 4.31 1.82 2.17 -11.81%
  YoY % -40.70% -43.97% -7.25% -23.20% 136.81% -16.13% -
  Horiz. % 47.00% 79.26% 141.47% 152.53% 198.62% 83.87% 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 1.19 1.31 1.27 0.88 0.67 0.73 0.75 7.99%
  YoY % -9.16% 3.15% 44.32% 31.34% -8.22% -2.67% -
  Horiz. % 158.67% 174.67% 169.33% 117.33% 89.33% 97.33% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 24/05/17 25/05/16 27/05/15 28/05/14 22/05/13 21/05/12 26/05/11 -
Price 1.9000 2.1500 1.6300 1.2000 0.9000 0.8300 0.9300 -
P/RPS 9.29 8.20 3.42 2.94 1.89 3.02 3.22 19.30%
  YoY % 13.29% 139.77% 16.33% 55.56% -37.42% -6.21% -
  Horiz. % 288.51% 254.66% 106.21% 91.30% 58.70% 93.79% 100.00%
P/EPS 96.75 61.76 28.70 30.22 24.43 51.83 48.69 12.11%
  YoY % 56.65% 115.19% -5.03% 23.70% -52.87% 6.45% -
  Horiz. % 198.71% 126.84% 58.94% 62.07% 50.17% 106.45% 100.00%
EY 1.03 1.62 3.48 3.31 4.09 1.93 2.05 -10.83%
  YoY % -36.42% -53.45% 5.14% -19.07% 111.92% -5.85% -
  Horiz. % 50.24% 79.02% 169.76% 161.46% 199.51% 94.15% 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 1.18 1.40 1.12 0.88 0.71 0.69 0.79 6.91%
  YoY % -15.71% 25.00% 27.27% 23.94% 2.90% -12.66% -
  Horiz. % 149.37% 177.22% 141.77% 111.39% 89.87% 87.34% 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.
 


 

1977 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.8050.00 
 KOTRA 2.030.00 
 UCREST 0.1250.00 
 EITA 1.490.00 
 PUC 0.0450.00 
 WILLOW 0.560.00 
 IRIS 0.130.00 
 HSI-C9L 0.000.00 
 HOOVER 0.430.00 
 BTECH 0.2050.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers