[IMASPRO] QoQ Annualized Quarter Result on 31-Dec-2019 [#2]

Stock
[IMASPRO] IMASPRO CORPORATION BHD
Announcement Date
20-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Dec-2019 [#2]
Profit Trend
QoQ- -20.22%
YoY- 23.96%
Quarter Report
Latest QR
Upcoming QR
IMASPRO's Result
IMASPRO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 46,428 66,522 69,558 71,924 72,780 64,141 70,041 -23.91%
PBT 5,912 4,769 4,684 4,632 5,700 4,198 1,469 152.37%
Tax -1,320 -3,663 -1,066 -1,010 -1,160 -3,621 -542 80.72%
NP 4,592 1,106 3,617 3,622 4,540 577 926 189.95%
-
NP to SH 4,592 1,106 3,617 3,622 4,540 577 926 189.95%
-
Tax Rate 22.33% 76.81% 22.76% 21.80% 20.35% 86.26% 36.90% -
Total Cost 41,836 65,416 65,941 68,302 68,240 63,564 69,114 -28.37%
-
Net Worth 128,000 127,200 128,800 129,600 129,600 128,000 129,600 -0.82%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - 2,800 - - - 2,800 - -
Div Payout % - 253.16% - - - 485.27% - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 128,000 127,200 128,800 129,600 129,600 128,000 129,600 -0.82%
NOSH 80,000 80,000 80,000 80,000 80,000 80,000 80,000 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 9.89% 1.66% 5.20% 5.04% 6.24% 0.90% 1.32% -
ROE 3.59% 0.87% 2.81% 2.79% 3.50% 0.45% 0.72% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 58.04 83.15 86.95 89.91 90.98 80.18 87.55 -23.91%
EPS 5.76 1.38 4.52 4.52 5.68 0.72 1.16 190.20%
DPS 0.00 3.50 0.00 0.00 0.00 3.50 0.00 -
NAPS 1.60 1.59 1.61 1.62 1.62 1.60 1.62 -0.82%
Adjusted Per Share Value based on latest NOSH - 80,000
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 58.04 83.15 86.95 89.91 90.98 80.18 87.55 -23.91%
EPS 5.76 1.38 4.52 4.52 5.68 0.72 1.16 190.20%
DPS 0.00 3.50 0.00 0.00 0.00 3.50 0.00 -
NAPS 1.60 1.59 1.61 1.62 1.62 1.60 1.62 -0.82%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 2.28 2.13 2.13 2.12 2.22 2.22 1.98 -
P/RPS 3.93 2.56 2.45 2.36 2.44 2.77 2.26 44.46%
P/EPS 39.72 154.07 47.11 46.82 39.12 307.80 170.94 -62.10%
EY 2.52 0.65 2.12 2.14 2.56 0.32 0.59 162.55%
DY 0.00 1.64 0.00 0.00 0.00 1.58 0.00 -
P/NAPS 1.43 1.34 1.32 1.31 1.37 1.39 1.22 11.13%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 18/11/20 26/08/20 20/05/20 20/02/20 20/11/19 21/08/19 17/05/19 -
Price 2.04 2.13 2.20 2.21 2.08 2.19 1.97 -
P/RPS 3.52 2.56 2.53 2.46 2.29 2.73 2.25 34.65%
P/EPS 35.54 154.07 48.65 48.81 36.65 303.64 170.07 -64.68%
EY 2.81 0.65 2.06 2.05 2.73 0.33 0.59 182.27%
DY 0.00 1.64 0.00 0.00 0.00 1.60 0.00 -
P/NAPS 1.28 1.34 1.37 1.36 1.28 1.37 1.22 3.24%

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