[IMASPRO] QoQ Annualized Quarter Result on 31-Dec-2010 [#2]

Stock
[IMASPRO] IMASPRO CORPORATION BHD
Announcement Date
28-Jan-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- 7.61%
YoY- 0.38%
Quarter Report
Latest QR
Upcoming QR
IMASPRO's Result
IMASPRO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 57,840 86,403 87,133 84,452 73,648 76,567 78,865 -18.65%
PBT 5,536 10,167 10,001 11,350 10,468 10,310 10,212 -33.49%
Tax -1,260 -2,069 -1,966 -2,358 -2,112 -2,032 -2,061 -27.94%
NP 4,276 8,098 8,034 8,992 8,356 8,278 8,150 -34.92%
-
NP to SH 4,276 8,098 8,034 8,992 8,356 8,278 8,150 -34.92%
-
Tax Rate 22.76% 20.35% 19.66% 20.78% 20.18% 19.71% 20.18% -
Total Cost 53,564 78,305 79,098 75,460 65,292 68,289 70,714 -16.89%
-
Net Worth 97,326 96,023 93,631 95,200 92,844 91,177 89,614 5.65%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - 2,800 - - - 2,799 - -
Div Payout % - 34.58% - - - 33.82% - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 97,326 96,023 93,631 95,200 92,844 91,177 89,614 5.65%
NOSH 79,776 80,019 80,026 80,000 80,038 79,980 80,013 -0.19%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 7.39% 9.37% 9.22% 10.65% 11.35% 10.81% 10.33% -
ROE 4.39% 8.43% 8.58% 9.45% 9.00% 9.08% 9.10% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 72.50 107.98 108.88 105.57 92.02 95.73 98.57 -18.50%
EPS 5.36 10.12 10.04 11.24 10.44 10.35 10.19 -34.81%
DPS 0.00 3.50 0.00 0.00 0.00 3.50 0.00 -
NAPS 1.22 1.20 1.17 1.19 1.16 1.14 1.12 5.86%
Adjusted Per Share Value based on latest NOSH - 79,966
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 72.30 108.00 108.92 105.57 92.06 95.71 98.58 -18.65%
EPS 5.35 10.12 10.04 11.24 10.45 10.35 10.19 -34.89%
DPS 0.00 3.50 0.00 0.00 0.00 3.50 0.00 -
NAPS 1.2166 1.2003 1.1704 1.19 1.1606 1.1397 1.1202 5.65%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.82 0.925 0.88 0.89 0.83 0.85 0.83 -
P/RPS 1.13 0.86 0.81 0.84 0.90 0.89 0.84 21.83%
P/EPS 15.30 9.14 8.76 7.92 7.95 8.21 8.15 52.12%
EY 6.54 10.94 11.41 12.63 12.58 12.18 12.27 -34.23%
DY 0.00 3.78 0.00 0.00 0.00 4.12 0.00 -
P/NAPS 0.67 0.77 0.75 0.75 0.72 0.75 0.74 -6.40%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 16/11/11 25/08/11 26/05/11 28/01/11 26/11/10 26/08/10 26/05/10 -
Price 0.82 0.84 0.93 0.92 0.95 0.84 0.85 -
P/RPS 1.13 0.78 0.85 0.87 1.03 0.88 0.86 19.94%
P/EPS 15.30 8.30 9.26 8.19 9.10 8.12 8.34 49.80%
EY 6.54 12.05 10.80 12.22 10.99 12.32 11.98 -33.17%
DY 0.00 4.17 0.00 0.00 0.00 4.17 0.00 -
P/NAPS 0.67 0.70 0.79 0.77 0.82 0.74 0.76 -8.05%

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