[IMASPRO] QoQ Annualized Quarter Result on 31-Dec-2007 [#2]

Stock
[IMASPRO] IMASPRO CORPORATION BHD
Announcement Date
04-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- 33.58%
YoY- 46.05%
Quarter Report
Latest QR
Upcoming QR
IMASPRO's Result
IMASPRO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 93,764 150,679 143,397 112,380 90,240 85,926 84,042 7.54%
PBT 11,452 21,701 22,297 18,462 14,160 12,934 14,166 -13.18%
Tax -2,868 -5,366 -5,521 -4,538 -3,736 -2,071 -3,677 -15.22%
NP 8,584 16,335 16,776 13,924 10,424 10,863 10,489 -12.47%
-
NP to SH 8,584 16,335 16,776 13,924 10,424 10,863 10,489 -12.47%
-
Tax Rate 25.04% 24.73% 24.76% 24.58% 26.38% 16.01% 25.96% -
Total Cost 85,180 134,344 126,621 98,456 79,816 75,063 73,553 10.24%
-
Net Worth 84,078 82,394 78,387 75,221 71,145 67,993 65,625 17.90%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - 2,799 3,732 5,601 - 2,799 3,734 -
Div Payout % - 17.14% 22.25% 40.23% - 25.77% 35.61% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 84,078 82,394 78,387 75,221 71,145 67,993 65,625 17.90%
NOSH 80,074 79,995 79,987 80,022 79,938 79,992 80,030 0.03%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 9.15% 10.84% 11.70% 12.39% 11.55% 12.64% 12.48% -
ROE 10.21% 19.83% 21.40% 18.51% 14.65% 15.98% 15.98% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 117.10 188.36 179.28 140.43 112.89 107.42 105.01 7.51%
EPS 10.72 20.42 20.97 17.40 13.04 13.58 13.11 -12.52%
DPS 0.00 3.50 4.67 7.00 0.00 3.50 4.67 -
NAPS 1.05 1.03 0.98 0.94 0.89 0.85 0.82 17.86%
Adjusted Per Share Value based on latest NOSH - 79,926
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 117.21 188.35 179.25 140.48 112.80 107.41 105.05 7.55%
EPS 10.73 20.42 20.97 17.41 13.03 13.58 13.11 -12.47%
DPS 0.00 3.50 4.67 7.00 0.00 3.50 4.67 -
NAPS 1.051 1.0299 0.9798 0.9403 0.8893 0.8499 0.8203 17.91%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.29 1.48 1.25 1.30 1.32 1.50 1.55 -
P/RPS 1.10 0.79 0.70 0.93 1.17 1.40 1.48 -17.90%
P/EPS 12.03 7.25 5.96 7.47 10.12 11.05 11.83 1.12%
EY 8.31 13.80 16.78 13.38 9.88 9.05 8.46 -1.18%
DY 0.00 2.36 3.73 5.38 0.00 2.33 3.01 -
P/NAPS 1.23 1.44 1.28 1.38 1.48 1.76 1.89 -24.84%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 25/11/08 28/08/08 27/05/08 04/02/08 22/11/07 29/08/07 22/05/07 -
Price 1.00 1.44 1.46 1.29 1.12 1.29 1.45 -
P/RPS 0.85 0.76 0.81 0.92 0.99 1.20 1.38 -27.54%
P/EPS 9.33 7.05 6.96 7.41 8.59 9.50 11.06 -10.69%
EY 10.72 14.18 14.37 13.49 11.64 10.53 9.04 11.99%
DY 0.00 2.43 3.20 5.43 0.00 2.71 3.22 -
P/NAPS 0.95 1.40 1.49 1.37 1.26 1.52 1.77 -33.88%

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