[IMASPRO] QoQ Annualized Quarter Result on 31-Mar-2009 [#3]

Stock
[IMASPRO] IMASPRO CORPORATION BHD
Announcement Date
21-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- -13.65%
YoY- -64.5%
Quarter Report
Latest QR
Upcoming QR
IMASPRO's Result
IMASPRO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 74,270 61,044 83,017 90,054 97,034 93,764 150,679 -37.52%
PBT 11,494 11,864 8,528 7,316 8,660 11,452 21,701 -34.46%
Tax -2,536 -2,860 -1,762 -1,361 -1,764 -2,868 -5,366 -39.24%
NP 8,958 9,004 6,766 5,954 6,896 8,584 16,335 -32.92%
-
NP to SH 8,958 9,004 6,766 5,954 6,896 8,584 16,335 -32.92%
-
Tax Rate 22.06% 24.11% 20.66% 18.60% 20.37% 25.04% 24.73% -
Total Cost 65,312 52,040 76,251 84,100 90,138 85,180 134,344 -38.09%
-
Net Worth 90,379 88,117 86,374 84,037 85,600 84,078 82,394 6.34%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - 2,799 3,735 5,600 - 2,799 -
Div Payout % - - 41.37% 62.72% 81.21% - 17.14% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 90,379 88,117 86,374 84,037 85,600 84,078 82,394 6.34%
NOSH 79,982 80,106 79,976 80,035 80,000 80,074 79,995 -0.01%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 12.06% 14.75% 8.15% 6.61% 7.11% 9.15% 10.84% -
ROE 9.91% 10.22% 7.83% 7.09% 8.06% 10.21% 19.83% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 92.86 76.20 103.80 112.52 121.29 117.10 188.36 -37.51%
EPS 11.20 11.24 8.46 7.44 8.62 10.72 20.42 -32.92%
DPS 0.00 0.00 3.50 4.67 7.00 0.00 3.50 -
NAPS 1.13 1.10 1.08 1.05 1.07 1.05 1.03 6.35%
Adjusted Per Share Value based on latest NOSH - 80,157
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 92.84 76.31 103.77 112.57 121.29 117.21 188.35 -37.52%
EPS 11.20 11.26 8.46 7.44 8.62 10.73 20.42 -32.92%
DPS 0.00 0.00 3.50 4.67 7.00 0.00 3.50 -
NAPS 1.1297 1.1015 1.0797 1.0505 1.07 1.051 1.0299 6.34%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.85 0.89 0.85 0.92 0.98 1.29 1.48 -
P/RPS 0.92 1.17 0.82 0.82 0.81 1.10 0.79 10.65%
P/EPS 7.59 7.92 10.05 12.37 11.37 12.03 7.25 3.09%
EY 13.18 12.63 9.95 8.09 8.80 8.31 13.80 -3.00%
DY 0.00 0.00 4.12 5.07 7.14 0.00 2.36 -
P/NAPS 0.75 0.81 0.79 0.88 0.92 1.23 1.44 -35.18%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 11/02/10 23/11/09 26/08/09 21/05/09 25/02/09 25/11/08 28/08/08 -
Price 0.92 0.86 0.81 0.86 0.92 1.00 1.44 -
P/RPS 0.99 1.13 0.78 0.76 0.76 0.85 0.76 19.21%
P/EPS 8.21 7.65 9.57 11.56 10.67 9.33 7.05 10.65%
EY 12.17 13.07 10.44 8.65 9.37 10.72 14.18 -9.66%
DY 0.00 0.00 4.32 5.43 7.61 0.00 2.43 -
P/NAPS 0.81 0.78 0.75 0.82 0.86 0.95 1.40 -30.49%

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