[IMASPRO] QoQ Annualized Quarter Result on 31-Mar-2017 [#3]

Stock
[IMASPRO] IMASPRO CORPORATION BHD
Announcement Date
24-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Mar-2017 [#3]
Profit Trend
QoQ- -7.86%
YoY- -19.34%
Quarter Report
Latest QR
Upcoming QR
IMASPRO's Result
IMASPRO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 86,240 61,500 66,016 70,093 72,414 57,564 73,603 11.10%
PBT 14,002 1,208 8,062 9,493 10,152 8,164 11,312 15.23%
Tax -1,816 -392 -2,336 -1,917 -1,930 -1,520 -2,007 -6.43%
NP 12,186 816 5,726 7,576 8,222 6,644 9,305 19.64%
-
NP to SH 12,186 816 5,726 7,576 8,222 6,644 9,305 19.64%
-
Tax Rate 12.97% 32.45% 28.98% 20.19% 19.01% 18.62% 17.74% -
Total Cost 74,054 60,684 60,290 62,517 64,192 50,920 64,298 9.84%
-
Net Worth 135,200 129,600 129,600 128,800 129,600 126,400 125,600 5.01%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - 2,800 - - - 2,800 -
Div Payout % - - 48.90% - - - 30.09% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 135,200 129,600 129,600 128,800 129,600 126,400 125,600 5.01%
NOSH 80,000 80,000 80,000 80,000 80,000 80,000 80,000 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 14.13% 1.33% 8.67% 10.81% 11.35% 11.54% 12.64% -
ROE 9.01% 0.63% 4.42% 5.88% 6.34% 5.26% 7.41% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 107.80 76.88 82.52 87.62 90.52 71.96 92.00 11.11%
EPS 15.24 1.04 7.16 9.47 10.28 8.32 11.63 19.68%
DPS 0.00 0.00 3.50 0.00 0.00 0.00 3.50 -
NAPS 1.69 1.62 1.62 1.61 1.62 1.58 1.57 5.01%
Adjusted Per Share Value based on latest NOSH - 80,000
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 107.80 76.88 82.52 87.62 90.52 71.96 92.00 11.11%
EPS 15.24 1.04 7.16 9.47 10.28 8.32 11.63 19.68%
DPS 0.00 0.00 3.50 0.00 0.00 0.00 3.50 -
NAPS 1.69 1.62 1.62 1.61 1.62 1.58 1.57 5.01%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.81 1.83 1.82 1.92 2.04 2.07 2.17 -
P/RPS 1.68 2.38 2.21 2.19 2.25 2.88 2.36 -20.22%
P/EPS 11.88 179.41 25.43 20.27 19.85 24.92 18.66 -25.93%
EY 8.42 0.56 3.93 4.93 5.04 4.01 5.36 35.02%
DY 0.00 0.00 1.92 0.00 0.00 0.00 1.61 -
P/NAPS 1.07 1.13 1.12 1.19 1.26 1.31 1.38 -15.56%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 07/02/18 22/11/17 29/08/17 24/05/17 25/01/17 17/11/16 30/08/16 -
Price 1.79 1.81 1.86 1.90 2.03 2.04 2.07 -
P/RPS 1.66 2.35 2.25 2.17 2.24 2.84 2.25 -18.30%
P/EPS 11.75 177.45 25.99 20.06 19.75 24.56 17.80 -24.12%
EY 8.51 0.56 3.85 4.98 5.06 4.07 5.62 31.76%
DY 0.00 0.00 1.88 0.00 0.00 0.00 1.69 -
P/NAPS 1.06 1.12 1.15 1.18 1.25 1.29 1.32 -13.57%

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