[IMASPRO] QoQ Annualized Quarter Result on 31-Dec-2005 [#2]

Stock
[IMASPRO] IMASPRO CORPORATION BHD
Announcement Date
22-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- 11.3%
YoY--%
Quarter Report
Latest QR
Upcoming QR
IMASPRO's Result
IMASPRO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 69,088 81,293 75,862 69,816 62,224 0 0 -
PBT 10,948 12,876 12,954 12,180 10,516 0 0 -
Tax -2,724 -3,472 -3,441 -3,312 -2,548 0 0 -
NP 8,224 9,404 9,513 8,868 7,968 0 0 -
-
NP to SH 8,224 9,404 9,513 8,868 7,968 0 0 -
-
Tax Rate 24.88% 26.96% 26.56% 27.19% 24.23% - - -
Total Cost 60,864 71,889 66,349 60,948 54,256 0 0 -
-
Net Worth 61,600 59,974 57,591 43,396 40,845 0 0 -
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 11,200 - - - - - - -
Div Payout % 136.19% - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 61,600 59,974 57,591 43,396 40,845 0 0 -
NOSH 80,000 79,965 79,988 62,893 62,839 0 0 -
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 11.90% 11.57% 12.54% 12.70% 12.81% 0.00% 0.00% -
ROE 13.35% 15.68% 16.52% 20.43% 19.51% 0.00% 0.00% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 86.36 101.66 94.84 111.01 99.02 0.00 0.00 -
EPS 10.28 11.76 11.89 14.10 12.68 0.00 0.00 -
DPS 14.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.75 0.72 0.69 0.65 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 62,938
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 86.36 101.62 94.83 87.27 77.78 0.00 0.00 -
EPS 10.28 11.76 11.89 11.09 9.96 0.00 0.00 -
DPS 14.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.7497 0.7199 0.5425 0.5106 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 - - - - -
Price 1.38 1.19 0.70 0.00 0.00 0.00 0.00 -
P/RPS 1.60 1.17 0.74 0.00 0.00 0.00 0.00 -
P/EPS 13.42 10.12 5.89 0.00 0.00 0.00 0.00 -
EY 7.45 9.88 16.99 0.00 0.00 0.00 0.00 -
DY 10.14 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.79 1.59 0.97 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 22/11/06 30/08/06 23/05/06 22/02/06 17/01/06 - - -
Price 1.52 1.44 0.82 0.71 0.00 0.00 0.00 -
P/RPS 1.76 1.42 0.86 0.64 0.00 0.00 0.00 -
P/EPS 14.79 12.24 6.89 5.04 0.00 0.00 0.00 -
EY 6.76 8.17 14.50 19.86 0.00 0.00 0.00 -
DY 9.21 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.97 1.92 1.14 1.03 0.00 0.00 0.00 -

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
Post a Comment