[IMASPRO] QoQ Annualized Quarter Result on 31-Dec-2022 [#2]

Announcement Date
22-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Dec-2022 [#2]
Profit Trend
QoQ- -82.53%
YoY- -95.17%
View:
Show?
Annualized Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 57,632 50,141 51,552 45,110 51,132 76,606 80,708 -20.09%
PBT 10,976 2,527 1,525 2,680 7,508 15,219 20,302 -33.61%
Tax -2,672 -731 -456 -756 -1,304 -13,033 -3,154 -10.45%
NP 8,304 1,796 1,069 1,924 6,204 2,186 17,148 -38.30%
-
NP to SH 8,304 1,796 1,069 1,084 6,204 2,186 17,148 -38.30%
-
Tax Rate 24.34% 28.93% 29.90% 28.21% 17.37% 85.64% 15.54% -
Total Cost 49,328 48,345 50,482 43,186 44,928 74,420 63,560 -15.53%
-
Net Worth 127,200 124,799 123,999 126,400 127,200 126,400 136,000 -4.35%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - - 2,800 - -
Div Payout % - - - - - 128.09% - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 127,200 124,799 123,999 126,400 127,200 126,400 136,000 -4.35%
NOSH 80,000 80,000 80,000 80,000 80,000 80,000 80,000 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 14.41% 3.58% 2.07% 4.27% 12.13% 2.85% 21.25% -
ROE 6.53% 1.44% 0.86% 0.86% 4.88% 1.73% 12.61% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 72.04 62.68 64.44 56.39 63.92 95.76 100.89 -20.09%
EPS 10.36 2.24 1.33 2.42 7.76 2.74 21.44 -38.39%
DPS 0.00 0.00 0.00 0.00 0.00 3.50 0.00 -
NAPS 1.59 1.56 1.55 1.58 1.59 1.58 1.70 -4.35%
Adjusted Per Share Value based on latest NOSH - 80,000
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 72.04 62.68 64.44 56.39 63.92 95.76 100.89 -20.09%
EPS 10.36 2.24 1.33 2.42 7.76 2.74 21.44 -38.39%
DPS 0.00 0.00 0.00 0.00 0.00 3.50 0.00 -
NAPS 1.59 1.56 1.55 1.58 1.59 1.58 1.70 -4.35%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 5.64 5.41 5.76 5.85 4.98 4.05 2.95 -
P/RPS 7.83 8.63 8.94 10.37 7.79 4.23 2.92 92.89%
P/EPS 54.34 240.98 430.92 431.73 64.22 148.22 13.76 149.63%
EY 1.84 0.41 0.23 0.23 1.56 0.67 7.27 -59.95%
DY 0.00 0.00 0.00 0.00 0.00 0.86 0.00 -
P/NAPS 3.55 3.47 3.72 3.70 3.13 2.56 1.74 60.79%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 22/11/23 23/08/23 17/05/23 22/02/23 16/11/22 24/08/22 18/05/22 -
Price 5.44 5.65 6.00 5.94 5.60 4.48 4.06 -
P/RPS 7.55 9.01 9.31 10.53 8.76 4.68 4.02 52.16%
P/EPS 52.41 251.67 448.88 438.38 72.21 163.95 18.94 96.97%
EY 1.91 0.40 0.22 0.23 1.38 0.61 5.28 -49.19%
DY 0.00 0.00 0.00 0.00 0.00 0.78 0.00 -
P/NAPS 3.42 3.62 3.87 3.76 3.52 2.84 2.39 26.95%

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