[IMASPRO] QoQ Annualized Quarter Result on 30-Sep-2021 [#1]

Stock
[IMASPRO] IMASPRO CORPORATION BHD
Announcement Date
17-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- 1158.02%
YoY- 398.61%
Quarter Report
Latest QR
Upcoming QR
IMASPRO's Result
IMASPRO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 76,606 80,708 87,646 52,964 56,988 58,268 55,166 24.54%
PBT 15,219 20,302 26,136 24,676 7,969 7,594 8,064 52.89%
Tax -13,033 -3,154 -3,712 -1,780 -6,149 -1,693 -1,850 268.80%
NP 2,186 17,148 22,424 22,896 1,820 5,901 6,214 -50.26%
-
NP to SH 2,186 17,148 22,424 22,896 1,820 5,901 6,214 -50.26%
-
Tax Rate 85.64% 15.54% 14.20% 7.21% 77.16% 22.29% 22.94% -
Total Cost 74,420 63,560 65,222 30,068 55,168 52,366 48,952 32.31%
-
Net Worth 126,400 136,000 136,800 131,999 125,600 128,800 130,399 -2.06%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 2,800 - - - 2,800 - - -
Div Payout % 128.09% - - - 153.85% - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 126,400 136,000 136,800 131,999 125,600 128,800 130,399 -2.06%
NOSH 80,000 80,000 80,000 80,000 80,000 80,000 80,000 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 2.85% 21.25% 25.58% 43.23% 3.19% 10.13% 11.26% -
ROE 1.73% 12.61% 16.39% 17.35% 1.45% 4.58% 4.77% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 95.76 100.89 109.56 66.21 71.24 72.84 68.96 24.54%
EPS 2.74 21.44 28.04 28.60 2.28 7.37 7.76 -50.13%
DPS 3.50 0.00 0.00 0.00 3.50 0.00 0.00 -
NAPS 1.58 1.70 1.71 1.65 1.57 1.61 1.63 -2.06%
Adjusted Per Share Value based on latest NOSH - 80,000
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 95.76 100.89 109.56 66.21 71.24 72.84 68.96 24.54%
EPS 2.74 21.44 28.04 28.60 2.28 7.37 7.76 -50.13%
DPS 3.50 0.00 0.00 0.00 3.50 0.00 0.00 -
NAPS 1.58 1.70 1.71 1.65 1.57 1.61 1.63 -2.06%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 4.05 2.95 2.48 2.19 2.13 2.05 2.02 -
P/RPS 4.23 2.92 2.26 3.31 2.99 2.81 2.93 27.82%
P/EPS 148.22 13.76 8.85 7.65 93.63 27.79 26.01 220.05%
EY 0.67 7.27 11.30 13.07 1.07 3.60 3.85 -68.92%
DY 0.86 0.00 0.00 0.00 1.64 0.00 0.00 -
P/NAPS 2.56 1.74 1.45 1.33 1.36 1.27 1.24 62.35%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 24/08/22 18/05/22 23/02/22 17/11/21 25/08/21 19/05/21 03/02/21 -
Price 4.48 4.06 2.33 2.13 2.00 2.04 2.03 -
P/RPS 4.68 4.02 2.13 3.22 2.81 2.80 2.94 36.44%
P/EPS 163.95 18.94 8.31 7.44 87.91 27.65 26.13 241.33%
EY 0.61 5.28 12.03 13.44 1.14 3.62 3.83 -70.71%
DY 0.78 0.00 0.00 0.00 1.75 0.00 0.00 -
P/NAPS 2.84 2.39 1.36 1.29 1.27 1.27 1.25 73.08%

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