[IMASPRO] QoQ Cumulative Quarter Result on 30-Jun-2014 [#4]

Stock
[IMASPRO] IMASPRO CORPORATION BHD
Announcement Date
27-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Jun-2014 [#4]
Profit Trend
QoQ- 15.25%
YoY- 21.84%
Quarter Report
Latest QR
Upcoming QR
IMASPRO's Result
IMASPRO's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 82,283 44,144 18,788 108,423 82,252 49,624 21,654 143.70%
PBT 11,233 5,444 2,392 11,323 10,183 6,139 2,747 155.93%
Tax -2,415 -1,169 -556 -2,181 -2,251 -1,384 -635 143.84%
NP 8,818 4,275 1,836 9,142 7,932 4,755 2,112 159.51%
-
NP to SH 8,818 4,275 1,836 9,142 7,932 4,755 2,112 159.51%
-
Tax Rate 21.50% 21.47% 23.24% 19.26% 22.11% 22.54% 23.12% -
Total Cost 73,465 39,869 16,952 99,281 74,320 44,869 19,542 141.96%
-
Net Worth 116,800 115,200 111,999 110,399 108,800 108,800 106,400 6.42%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - 2,800 - - - -
Div Payout % - - - 30.63% - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 116,800 115,200 111,999 110,399 108,800 108,800 106,400 6.42%
NOSH 80,000 80,000 80,000 80,000 80,000 80,000 80,000 0.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 10.72% 9.68% 9.77% 8.43% 9.64% 9.58% 9.75% -
ROE 7.55% 3.71% 1.64% 8.28% 7.29% 4.37% 1.98% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 102.85 55.18 23.49 135.53 102.82 62.03 27.07 143.68%
EPS 11.02 5.34 2.30 11.43 9.92 5.94 2.64 159.47%
DPS 0.00 0.00 0.00 3.50 0.00 0.00 0.00 -
NAPS 1.46 1.44 1.40 1.38 1.36 1.36 1.33 6.42%
Adjusted Per Share Value based on latest NOSH - 80,000
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 102.85 55.18 23.49 135.53 102.82 62.03 27.07 143.68%
EPS 11.02 5.34 2.30 11.43 9.92 5.94 2.64 159.47%
DPS 0.00 0.00 0.00 3.50 0.00 0.00 0.00 -
NAPS 1.46 1.44 1.40 1.38 1.36 1.36 1.33 6.42%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 1.85 1.25 1.40 1.22 1.20 1.20 0.91 -
P/RPS 1.80 2.27 5.96 0.90 1.17 1.93 3.36 -34.06%
P/EPS 16.78 23.39 61.00 10.68 12.10 20.19 34.47 -38.14%
EY 5.96 4.28 1.64 9.37 8.26 4.95 2.90 61.71%
DY 0.00 0.00 0.00 2.87 0.00 0.00 0.00 -
P/NAPS 1.27 0.87 1.00 0.88 0.88 0.88 0.68 51.71%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 27/05/15 12/02/15 20/11/14 27/08/14 28/05/14 28/01/14 19/11/13 -
Price 1.63 1.19 1.25 1.25 1.20 1.10 1.03 -
P/RPS 1.58 2.16 5.32 0.92 1.17 1.77 3.81 -44.41%
P/EPS 14.79 22.27 54.47 10.94 12.10 18.51 39.02 -47.65%
EY 6.76 4.49 1.84 9.14 8.26 5.40 2.56 91.15%
DY 0.00 0.00 0.00 2.80 0.00 0.00 0.00 -
P/NAPS 1.12 0.83 0.89 0.91 0.88 0.81 0.77 28.40%

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