[IMASPRO] QoQ Annualized Quarter Result on 30-Jun-2009 [#4]

Stock
[IMASPRO] IMASPRO CORPORATION BHD
Announcement Date
26-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- 13.63%
YoY- -58.58%
Quarter Report
Latest QR
Upcoming QR
IMASPRO's Result
IMASPRO's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 78,865 74,270 61,044 83,017 90,054 97,034 93,764 -10.90%
PBT 10,212 11,494 11,864 8,528 7,316 8,660 11,452 -7.36%
Tax -2,061 -2,536 -2,860 -1,762 -1,361 -1,764 -2,868 -19.78%
NP 8,150 8,958 9,004 6,766 5,954 6,896 8,584 -3.40%
-
NP to SH 8,150 8,958 9,004 6,766 5,954 6,896 8,584 -3.40%
-
Tax Rate 20.18% 22.06% 24.11% 20.66% 18.60% 20.37% 25.04% -
Total Cost 70,714 65,312 52,040 76,251 84,100 90,138 85,180 -11.67%
-
Net Worth 89,614 90,379 88,117 86,374 84,037 85,600 84,078 4.34%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - 2,799 3,735 5,600 - -
Div Payout % - - - 41.37% 62.72% 81.21% - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 89,614 90,379 88,117 86,374 84,037 85,600 84,078 4.34%
NOSH 80,013 79,982 80,106 79,976 80,035 80,000 80,074 -0.05%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 10.33% 12.06% 14.75% 8.15% 6.61% 7.11% 9.15% -
ROE 9.10% 9.91% 10.22% 7.83% 7.09% 8.06% 10.21% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 98.57 92.86 76.20 103.80 112.52 121.29 117.10 -10.85%
EPS 10.19 11.20 11.24 8.46 7.44 8.62 10.72 -3.32%
DPS 0.00 0.00 0.00 3.50 4.67 7.00 0.00 -
NAPS 1.12 1.13 1.10 1.08 1.05 1.07 1.05 4.40%
Adjusted Per Share Value based on latest NOSH - 79,861
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 98.58 92.84 76.31 103.77 112.57 121.29 117.21 -10.90%
EPS 10.19 11.20 11.26 8.46 7.44 8.62 10.73 -3.38%
DPS 0.00 0.00 0.00 3.50 4.67 7.00 0.00 -
NAPS 1.1202 1.1297 1.1015 1.0797 1.0505 1.07 1.051 4.34%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.83 0.85 0.89 0.85 0.92 0.98 1.29 -
P/RPS 0.84 0.92 1.17 0.82 0.82 0.81 1.10 -16.46%
P/EPS 8.15 7.59 7.92 10.05 12.37 11.37 12.03 -22.88%
EY 12.27 13.18 12.63 9.95 8.09 8.80 8.31 29.69%
DY 0.00 0.00 0.00 4.12 5.07 7.14 0.00 -
P/NAPS 0.74 0.75 0.81 0.79 0.88 0.92 1.23 -28.75%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 26/05/10 11/02/10 23/11/09 26/08/09 21/05/09 25/02/09 25/11/08 -
Price 0.85 0.92 0.86 0.81 0.86 0.92 1.00 -
P/RPS 0.86 0.99 1.13 0.78 0.76 0.76 0.85 0.78%
P/EPS 8.34 8.21 7.65 9.57 11.56 10.67 9.33 -7.21%
EY 11.98 12.17 13.07 10.44 8.65 9.37 10.72 7.69%
DY 0.00 0.00 0.00 4.32 5.43 7.61 0.00 -
P/NAPS 0.76 0.81 0.78 0.75 0.82 0.86 0.95 -13.83%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment