[IMASPRO] QoQ Cumulative Quarter Result on 30-Jun-2006 [#4]

Stock
[IMASPRO] IMASPRO CORPORATION BHD
Announcement Date
30-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Jun-2006 [#4]
Profit Trend
QoQ- 31.8%
YoY--%
Quarter Report
Latest QR
Upcoming QR
IMASPRO's Result
IMASPRO's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 63,032 41,020 17,272 81,293 56,897 34,908 15,556 154.37%
PBT 10,625 6,587 2,737 12,876 9,716 6,090 2,629 153.93%
Tax -2,758 -1,820 -681 -3,472 -2,581 -1,656 -637 165.88%
NP 7,867 4,767 2,056 9,404 7,135 4,434 1,992 150.05%
-
NP to SH 7,867 4,767 2,056 9,404 7,135 4,434 1,992 150.05%
-
Tax Rate 25.96% 27.63% 24.88% 26.96% 26.56% 27.19% 24.23% -
Total Cost 55,165 36,253 15,216 71,889 49,762 30,474 13,564 155.00%
-
Net Worth 65,625 64,786 61,600 59,974 57,591 43,396 40,845 37.21%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 2,801 2,799 2,800 - - - - -
Div Payout % 35.61% 58.72% 136.19% - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 65,625 64,786 61,600 59,974 57,591 43,396 40,845 37.21%
NOSH 80,030 79,983 80,000 79,965 79,988 62,893 62,839 17.51%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 12.48% 11.62% 11.90% 11.57% 12.54% 12.70% 12.81% -
ROE 11.99% 7.36% 3.34% 15.68% 12.39% 10.22% 4.88% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 78.76 51.29 21.59 101.66 71.13 55.50 24.76 116.44%
EPS 9.83 5.96 2.57 11.76 8.92 7.05 3.17 112.79%
DPS 3.50 3.50 3.50 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.81 0.77 0.75 0.72 0.69 0.65 16.76%
Adjusted Per Share Value based on latest NOSH - 79,894
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 78.79 51.28 21.59 101.62 71.12 43.64 19.45 154.33%
EPS 9.83 5.96 2.57 11.76 8.92 5.54 2.49 149.99%
DPS 3.50 3.50 3.50 0.00 0.00 0.00 0.00 -
NAPS 0.8203 0.8098 0.77 0.7497 0.7199 0.5425 0.5106 37.21%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 - - -
Price 1.55 1.60 1.38 1.19 0.70 0.00 0.00 -
P/RPS 1.97 3.12 6.39 1.17 0.98 0.00 0.00 -
P/EPS 15.77 26.85 53.70 10.12 7.85 0.00 0.00 -
EY 6.34 3.73 1.86 9.88 12.74 0.00 0.00 -
DY 2.26 2.19 2.54 0.00 0.00 0.00 0.00 -
P/NAPS 1.89 1.98 1.79 1.59 0.97 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 22/05/07 15/02/07 22/11/06 30/08/06 23/05/06 22/02/06 17/01/06 -
Price 1.45 1.48 1.52 1.44 0.82 0.71 0.00 -
P/RPS 1.84 2.89 7.04 1.42 1.15 1.28 0.00 -
P/EPS 14.75 24.83 59.14 12.24 9.19 10.07 0.00 -
EY 6.78 4.03 1.69 8.17 10.88 9.93 0.00 -
DY 2.41 2.36 2.30 0.00 0.00 0.00 0.00 -
P/NAPS 1.77 1.83 1.97 1.92 1.14 1.03 0.00 -

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