[IMASPRO] QoQ Annualized Quarter Result on 31-Dec-2021 [#2]

Stock
[IMASPRO] IMASPRO CORPORATION BHD
Announcement Date
23-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- -2.06%
YoY- 260.86%
Quarter Report
Latest QR
Upcoming QR
IMASPRO's Result
IMASPRO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 51,132 76,606 80,708 87,646 52,964 56,988 58,268 -8.33%
PBT 7,508 15,219 20,302 26,136 24,676 7,969 7,594 -0.75%
Tax -1,304 -13,033 -3,154 -3,712 -1,780 -6,149 -1,693 -15.96%
NP 6,204 2,186 17,148 22,424 22,896 1,820 5,901 3.39%
-
NP to SH 6,204 2,186 17,148 22,424 22,896 1,820 5,901 3.39%
-
Tax Rate 17.37% 85.64% 15.54% 14.20% 7.21% 77.16% 22.29% -
Total Cost 44,928 74,420 63,560 65,222 30,068 55,168 52,366 -9.70%
-
Net Worth 127,200 126,400 136,000 136,800 131,999 125,600 128,800 -0.82%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - 2,800 - - - 2,800 - -
Div Payout % - 128.09% - - - 153.85% - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 127,200 126,400 136,000 136,800 131,999 125,600 128,800 -0.82%
NOSH 80,000 80,000 80,000 80,000 80,000 80,000 80,000 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 12.13% 2.85% 21.25% 25.58% 43.23% 3.19% 10.13% -
ROE 4.88% 1.73% 12.61% 16.39% 17.35% 1.45% 4.58% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 63.92 95.76 100.89 109.56 66.21 71.24 72.84 -8.33%
EPS 7.76 2.74 21.44 28.04 28.60 2.28 7.37 3.49%
DPS 0.00 3.50 0.00 0.00 0.00 3.50 0.00 -
NAPS 1.59 1.58 1.70 1.71 1.65 1.57 1.61 -0.82%
Adjusted Per Share Value based on latest NOSH - 80,000
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 63.92 95.76 100.89 109.56 66.21 71.24 72.84 -8.33%
EPS 7.76 2.74 21.44 28.04 28.60 2.28 7.37 3.49%
DPS 0.00 3.50 0.00 0.00 0.00 3.50 0.00 -
NAPS 1.59 1.58 1.70 1.71 1.65 1.57 1.61 -0.82%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 4.98 4.05 2.95 2.48 2.19 2.13 2.05 -
P/RPS 7.79 4.23 2.92 2.26 3.31 2.99 2.81 97.22%
P/EPS 64.22 148.22 13.76 8.85 7.65 93.63 27.79 74.70%
EY 1.56 0.67 7.27 11.30 13.07 1.07 3.60 -42.70%
DY 0.00 0.86 0.00 0.00 0.00 1.64 0.00 -
P/NAPS 3.13 2.56 1.74 1.45 1.33 1.36 1.27 82.35%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 16/11/22 24/08/22 18/05/22 23/02/22 17/11/21 25/08/21 19/05/21 -
Price 5.60 4.48 4.06 2.33 2.13 2.00 2.04 -
P/RPS 8.76 4.68 4.02 2.13 3.22 2.81 2.80 113.76%
P/EPS 72.21 163.95 18.94 8.31 7.44 87.91 27.65 89.53%
EY 1.38 0.61 5.28 12.03 13.44 1.14 3.62 -47.39%
DY 0.00 0.78 0.00 0.00 0.00 1.75 0.00 -
P/NAPS 3.52 2.84 2.39 1.36 1.29 1.27 1.27 97.19%

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