[IMASPRO] QoQ Annualized Quarter Result on 31-Dec-2017 [#2]

Stock
[IMASPRO] IMASPRO CORPORATION BHD
Announcement Date
07-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- 1393.38%
YoY- 48.21%
Quarter Report
Latest QR
Upcoming QR
IMASPRO's Result
IMASPRO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 56,928 81,187 82,550 86,240 61,500 66,016 70,093 -12.93%
PBT 4,000 7,073 9,049 14,002 1,208 8,062 9,493 -43.76%
Tax -936 -1,339 -1,272 -1,816 -392 -2,336 -1,917 -37.96%
NP 3,064 5,734 7,777 12,186 816 5,726 7,576 -45.28%
-
NP to SH 3,064 5,734 7,777 12,186 816 5,726 7,576 -45.28%
-
Tax Rate 23.40% 18.93% 14.06% 12.97% 32.45% 28.98% 20.19% -
Total Cost 53,864 75,453 74,773 74,054 60,684 60,290 62,517 -9.44%
-
Net Worth 131,999 131,199 131,999 135,200 129,600 129,600 128,800 1.64%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - 2,800 - - - 2,800 - -
Div Payout % - 48.83% - - - 48.90% - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 131,999 131,199 131,999 135,200 129,600 129,600 128,800 1.64%
NOSH 80,000 80,000 80,000 80,000 80,000 80,000 80,000 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 5.38% 7.06% 9.42% 14.13% 1.33% 8.67% 10.81% -
ROE 2.32% 4.37% 5.89% 9.01% 0.63% 4.42% 5.88% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 71.16 101.48 103.19 107.80 76.88 82.52 87.62 -12.94%
EPS 3.84 7.17 9.72 15.24 1.04 7.16 9.47 -45.18%
DPS 0.00 3.50 0.00 0.00 0.00 3.50 0.00 -
NAPS 1.65 1.64 1.65 1.69 1.62 1.62 1.61 1.64%
Adjusted Per Share Value based on latest NOSH - 80,000
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 71.16 101.48 103.19 107.80 76.88 82.52 87.62 -12.94%
EPS 3.84 7.17 9.72 15.24 1.04 7.16 9.47 -45.18%
DPS 0.00 3.50 0.00 0.00 0.00 3.50 0.00 -
NAPS 1.65 1.64 1.65 1.69 1.62 1.62 1.61 1.64%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 2.10 1.90 1.84 1.81 1.83 1.82 1.92 -
P/RPS 2.95 1.87 1.78 1.68 2.38 2.21 2.19 21.94%
P/EPS 54.83 26.51 18.93 11.88 179.41 25.43 20.27 94.02%
EY 1.82 3.77 5.28 8.42 0.56 3.93 4.93 -48.50%
DY 0.00 1.84 0.00 0.00 0.00 1.92 0.00 -
P/NAPS 1.27 1.16 1.12 1.07 1.13 1.12 1.19 4.42%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 22/11/18 27/08/18 23/05/18 07/02/18 22/11/17 29/08/17 24/05/17 -
Price 2.17 2.25 2.35 1.79 1.81 1.86 1.90 -
P/RPS 3.05 2.22 2.28 1.66 2.35 2.25 2.17 25.44%
P/EPS 56.66 31.39 24.17 11.75 177.45 25.99 20.06 99.68%
EY 1.76 3.19 4.14 8.51 0.56 3.85 4.98 -49.98%
DY 0.00 1.56 0.00 0.00 0.00 1.88 0.00 -
P/NAPS 1.32 1.37 1.42 1.06 1.12 1.15 1.18 7.75%

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