[IMASPRO] QoQ Annualized Quarter Result on 30-Sep-2007 [#1]

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Annualized Quarter Result
Revenue	150,679	143,397	112,380	90,240	85,926	84,042	82,040	50.03%
YoY %	5.08%	27.60%	24.53%	5.02%	2.24%	2.44%	-	-
Horiz. %	183.67%	174.79%	136.98%	110.00%	104.74%	102.44%	100.00%	-
PBT	21,701	22,297	18,462	14,160	12,934	14,166	13,174	39.52%
YoY %	-2.67%	20.77%	30.38%	9.48%	-8.70%	7.53%	-	-
Horiz. %	164.73%	169.25%	140.14%	107.48%	98.18%	107.53%	100.00%	-
Tax	-5,366	-5,521	-4,538	-3,736	-2,071	-3,677	-3,640	29.55%
YoY %	2.81%	-21.66%	-21.47%	-80.40%	43.68%	-1.02%	-	-
Horiz. %	147.42%	151.68%	124.67%	102.64%	56.90%	101.02%	100.00%	-
NP	16,335	16,776	13,924	10,424	10,863	10,489	9,534	43.23%
YoY %	-2.63%	20.48%	33.58%	-4.04%	3.57%	10.02%	-	-
Horiz. %	171.33%	175.96%	146.05%	109.34%	113.94%	110.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	16,335	16,776	13,924	10,424	10,863	10,489	9,534	43.23%
YoY %	-2.63%	20.48%	33.58%	-4.04%	3.57%	10.02%	-	-
Horiz. %	171.33%	175.96%	146.05%	109.34%	113.94%	110.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.73%	24.76%	24.58%	26.38%	16.01%	25.96%	27.63%	-
YoY %	-0.12%	0.73%	-6.82%	64.77%	-38.33%	-6.04%	-	-
Horiz. %	89.50%	89.61%	88.96%	95.48%	57.94%	93.96%	100.00%	-
Total Cost	134,344	126,621	98,456	79,816	75,063	73,553	72,506	50.91%
YoY %	6.10%	28.61%	23.35%	6.33%	2.05%	1.44%	-	-
Horiz. %	185.29%	174.64%	135.79%	110.08%	103.53%	101.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	82,394	78,387	75,221	71,145	67,993	65,625	64,786	17.40%
YoY %	5.11%	4.21%	5.73%	4.64%	3.61%	1.30%	-	-
Horiz. %	127.18%	120.99%	116.11%	109.82%	104.95%	101.30%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Dividend
Div	2,799	3,732	5,601	-	2,799	3,734	5,598	-37.03%
YoY %	-25.00%	-33.37%	0.00%	-	-25.04%	-33.30%	-	-
Horiz. %	50.00%	66.67%	100.05%	-	50.00%	66.70%	100.00%	-
Div Payout %	17.14%	22.25%	40.23%	-	25.77%	35.61%	58.72%	-
YoY %	-22.97%	-44.69%	0.00%	-	-27.63%	-39.36%	-	-
Horiz. %	29.19%	37.89%	68.51%	-	43.89%	60.64%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Equity
Net Worth	82,394	78,387	75,221	71,145	67,993	65,625	64,786	17.40%
YoY %	5.11%	4.21%	5.73%	4.64%	3.61%	1.30%	-	-
Horiz. %	127.18%	120.99%	116.11%	109.82%	104.95%	101.30%	100.00%	-
NOSH	79,995	79,987	80,022	79,938	79,992	80,030	79,983	0.01%
YoY %	0.01%	-0.04%	0.11%	-0.07%	-0.05%	0.06%	-	-
Horiz. %	100.02%	100.01%	100.05%	99.94%	100.01%	100.06%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Ratio Analysis
NP Margin	10.84%	11.70%	12.39%	11.55%	12.64%	12.48%	11.62%	-
YoY %	-7.35%	-5.57%	7.27%	-8.62%	1.28%	7.40%	-	-
Horiz. %	93.29%	100.69%	106.63%	99.40%	108.78%	107.40%	100.00%	-
ROE	19.83%	21.40%	18.51%	14.65%	15.98%	15.98%	14.72%	-
YoY %	-7.34%	15.61%	26.35%	-8.32%	0.00%	8.56%	-	-
Horiz. %	134.71%	145.38%	125.75%	99.52%	108.56%	108.56%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Per Share
RPS	188.36	179.28	140.43	112.89	107.42	105.01	102.57	50.01%
YoY %	5.06%	27.67%	24.40%	5.09%	2.30%	2.38%	-	-
Horiz. %	183.64%	174.79%	136.91%	110.06%	104.73%	102.38%	100.00%	-
EPS	20.42	20.97	17.40	13.04	13.58	13.11	11.92	43.21%
YoY %	-2.62%	20.52%	33.44%	-3.98%	3.59%	9.98%	-	-
Horiz. %	171.31%	175.92%	145.97%	109.40%	113.93%	109.98%	100.00%	-
DPS	3.50	4.67	7.00	0.00	3.50	4.67	7.00	-37.03%
YoY %	-25.05%	-33.29%	0.00%	0.00%	-25.05%	-33.29%	-	-
Horiz. %	50.00%	66.71%	100.00%	0.00%	50.00%	66.71%	100.00%	-
NAPS	1.03	0.98	0.94	0.89	0.85	0.82	0.81	17.39%
YoY %	5.10%	4.26%	5.62%	4.71%	3.66%	1.23%	-	-
Horiz. %	127.16%	120.99%	116.05%	109.88%	104.94%	101.23%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Adjusted Per Share Value based on latest NOSH - 79,938
RPS	188.35	179.25	140.48	112.80	107.41	105.05	102.55	50.03%
YoY %	5.08%	27.60%	24.54%	5.02%	2.25%	2.44%	-	-
Horiz. %	183.67%	174.79%	136.99%	110.00%	104.74%	102.44%	100.00%	-
EPS	20.42	20.97	17.41	13.03	13.58	13.11	11.92	43.21%
YoY %	-2.62%	20.45%	33.61%	-4.05%	3.59%	9.98%	-	-
Horiz. %	171.31%	175.92%	146.06%	109.31%	113.93%	109.98%	100.00%	-
DPS	3.50	4.67	7.00	0.00	3.50	4.67	7.00	-37.03%
YoY %	-25.05%	-33.29%	0.00%	0.00%	-25.05%	-33.29%	-	-
Horiz. %	50.00%	66.71%	100.00%	0.00%	50.00%	66.71%	100.00%	-
NAPS	1.0299	0.9798	0.9403	0.8893	0.8499	0.8203	0.8098	17.40%
YoY %	5.11%	4.20%	5.73%	4.64%	3.61%	1.30%	-	-
Horiz. %	127.18%	120.99%	116.12%	109.82%	104.95%	101.30%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	-
Price	1.48	1.25	1.30	1.32	1.50	1.55	1.60	-
P/RPS	0.79	0.70	0.93	1.17	1.40	1.48	1.56	-36.49%
YoY %	12.86%	-24.73%	-20.51%	-16.43%	-5.41%	-5.13%	-	-
Horiz. %	50.64%	44.87%	59.62%	75.00%	89.74%	94.87%	100.00%	-
P/EPS	7.25	5.96	7.47	10.12	11.05	11.83	13.42	-33.69%
YoY %	21.64%	-20.21%	-26.19%	-8.42%	-6.59%	-11.85%	-	-
Horiz. %	54.02%	44.41%	55.66%	75.41%	82.34%	88.15%	100.00%	-
EY	13.80	16.78	13.38	9.88	9.05	8.46	7.45	50.88%
YoY %	-17.76%	25.41%	35.43%	9.17%	6.97%	13.56%	-	-
Horiz. %	185.23%	225.23%	179.60%	132.62%	121.48%	113.56%	100.00%	-
DY	2.36	3.73	5.38	0.00	2.33	3.01	4.38	-33.80%
YoY %	-36.73%	-30.67%	0.00%	0.00%	-22.59%	-31.28%	-	-
Horiz. %	53.88%	85.16%	122.83%	0.00%	53.20%	68.72%	100.00%	-
P/NAPS	1.44	1.28	1.38	1.48	1.76	1.89	1.98	-19.14%
YoY %	12.50%	-7.25%	-6.76%	-15.91%	-6.88%	-4.55%	-	-
Horiz. %	72.73%	64.65%	69.70%	74.75%	88.89%	95.45%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Price Multiplier on Announcement Date
Date	28/08/08	27/05/08	04/02/08	22/11/07	29/08/07	22/05/07	15/02/07	-
Price	1.44	1.46	1.29	1.12	1.29	1.45	1.48	-
P/RPS	0.76	0.81	0.92	0.99	1.20	1.38	1.44	-34.71%
YoY %	-6.17%	-11.96%	-7.07%	-17.50%	-13.04%	-4.17%	-	-
Horiz. %	52.78%	56.25%	63.89%	68.75%	83.33%	95.83%	100.00%	-
P/EPS	7.05	6.96	7.41	8.59	9.50	11.06	12.42	-31.46%
YoY %	1.29%	-6.07%	-13.74%	-9.58%	-14.10%	-10.95%	-	-
Horiz. %	56.76%	56.04%	59.66%	69.16%	76.49%	89.05%	100.00%	-
EY	14.18	14.37	13.49	11.64	10.53	9.04	8.05	45.90%
YoY %	-1.32%	6.52%	15.89%	10.54%	16.48%	12.30%	-	-
Horiz. %	176.15%	178.51%	167.58%	144.60%	130.81%	112.30%	100.00%	-
DY	2.43	3.20	5.43	0.00	2.71	3.22	4.73	-35.88%
YoY %	-24.06%	-41.07%	0.00%	0.00%	-15.84%	-31.92%	-	-
Horiz. %	51.37%	67.65%	114.80%	0.00%	57.29%	68.08%	100.00%	-
P/NAPS	1.40	1.49	1.37	1.26	1.52	1.77	1.83	-16.36%
YoY %	-6.04%	8.76%	8.73%	-17.11%	-14.12%	-3.28%	-	-
Horiz. %	76.50%	81.42%	74.86%	68.85%	83.06%	96.72%	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 ⃤ & 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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos