[IMASPRO] QoQ Cumulative Quarter Result on 30-Jun-2011 [#4]

Stock
[IMASPRO] IMASPRO CORPORATION BHD
Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Jun-2011 [#4]
Profit Trend
QoQ- 34.38%
YoY- -2.17%
Quarter Report
Latest QR
Upcoming QR
IMASPRO's Result
IMASPRO's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 52,771 30,758 14,460 86,403 65,350 42,226 18,412 101.64%
PBT 4,275 2,677 1,384 10,167 7,501 5,675 2,617 38.66%
Tax -919 -602 -315 -2,069 -1,475 -1,179 -528 44.64%
NP 3,356 2,075 1,069 8,098 6,026 4,496 2,089 37.12%
-
NP to SH 3,356 2,075 1,069 8,098 6,026 4,496 2,089 37.12%
-
Tax Rate 21.50% 22.49% 22.76% 20.35% 19.66% 20.78% 20.18% -
Total Cost 49,415 28,683 13,391 78,305 59,324 37,730 16,323 109.12%
-
Net Worth 96,800 98,542 97,326 96,023 93,631 95,200 92,844 2.81%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - 2,800 - - - -
Div Payout % - - - 34.58% - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 96,800 98,542 97,326 96,023 93,631 95,200 92,844 2.81%
NOSH 80,000 80,115 79,776 80,019 80,026 80,000 80,038 -0.03%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 6.36% 6.75% 7.39% 9.37% 9.22% 10.65% 11.35% -
ROE 3.47% 2.11% 1.10% 8.43% 6.44% 4.72% 2.25% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 65.96 38.39 18.13 107.98 81.66 52.78 23.00 101.72%
EPS 4.20 2.59 1.34 10.12 7.53 5.62 2.61 37.28%
DPS 0.00 0.00 0.00 3.50 0.00 0.00 0.00 -
NAPS 1.21 1.23 1.22 1.20 1.17 1.19 1.16 2.85%
Adjusted Per Share Value based on latest NOSH - 80,000
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 65.96 38.45 18.08 108.00 81.69 52.78 23.02 101.60%
EPS 4.20 2.59 1.34 10.12 7.53 5.62 2.61 37.28%
DPS 0.00 0.00 0.00 3.50 0.00 0.00 0.00 -
NAPS 1.21 1.2318 1.2166 1.2003 1.1704 1.19 1.1606 2.81%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.88 0.83 0.82 0.925 0.88 0.89 0.83 -
P/RPS 1.33 2.16 4.52 0.86 1.08 1.69 3.61 -48.57%
P/EPS 20.98 32.05 61.19 9.14 11.69 15.84 31.80 -24.19%
EY 4.77 3.12 1.63 10.94 8.56 6.31 3.14 32.11%
DY 0.00 0.00 0.00 3.78 0.00 0.00 0.00 -
P/NAPS 0.73 0.67 0.67 0.77 0.75 0.75 0.72 0.92%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 21/05/12 23/02/12 16/11/11 25/08/11 26/05/11 28/01/11 26/11/10 -
Price 0.83 0.85 0.82 0.84 0.93 0.92 0.95 -
P/RPS 1.26 2.21 4.52 0.78 1.14 1.74 4.13 -54.64%
P/EPS 19.79 32.82 61.19 8.30 12.35 16.37 36.40 -33.36%
EY 5.05 3.05 1.63 12.05 8.10 6.11 2.75 49.90%
DY 0.00 0.00 0.00 4.17 0.00 0.00 0.00 -
P/NAPS 0.69 0.69 0.67 0.70 0.79 0.77 0.82 -10.86%

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