[IMASPRO] QoQ Cumulative Quarter Result on 30-Sep-2006 [#1]

Stock
[IMASPRO] IMASPRO CORPORATION BHD
Announcement Date
22-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- -78.14%
YoY- 3.21%
Quarter Report
Latest QR
Upcoming QR
IMASPRO's Result
IMASPRO's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 85,926 63,032 41,020 17,272 81,293 56,897 34,908 82.60%
PBT 12,934 10,625 6,587 2,737 12,876 9,716 6,090 65.45%
Tax -2,071 -2,758 -1,820 -681 -3,472 -2,581 -1,656 16.12%
NP 10,863 7,867 4,767 2,056 9,404 7,135 4,434 82.03%
-
NP to SH 10,863 7,867 4,767 2,056 9,404 7,135 4,434 82.03%
-
Tax Rate 16.01% 25.96% 27.63% 24.88% 26.96% 26.56% 27.19% -
Total Cost 75,063 55,165 36,253 15,216 71,889 49,762 30,474 82.68%
-
Net Worth 67,993 65,625 64,786 61,600 59,974 57,591 43,396 35.01%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 2,799 2,801 2,799 2,800 - - - -
Div Payout % 25.77% 35.61% 58.72% 136.19% - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 67,993 65,625 64,786 61,600 59,974 57,591 43,396 35.01%
NOSH 79,992 80,030 79,983 80,000 79,965 79,988 62,893 17.44%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 12.64% 12.48% 11.62% 11.90% 11.57% 12.54% 12.70% -
ROE 15.98% 11.99% 7.36% 3.34% 15.68% 12.39% 10.22% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 107.42 78.76 51.29 21.59 101.66 71.13 55.50 55.49%
EPS 13.58 9.83 5.96 2.57 11.76 8.92 7.05 54.99%
DPS 3.50 3.50 3.50 3.50 0.00 0.00 0.00 -
NAPS 0.85 0.82 0.81 0.77 0.75 0.72 0.69 14.95%
Adjusted Per Share Value based on latest NOSH - 80,000
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 107.41 78.79 51.28 21.59 101.62 71.12 43.64 82.59%
EPS 13.58 9.83 5.96 2.57 11.76 8.92 5.54 82.09%
DPS 3.50 3.50 3.50 3.50 0.00 0.00 0.00 -
NAPS 0.8499 0.8203 0.8098 0.77 0.7497 0.7199 0.5425 35.00%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 - -
Price 1.50 1.55 1.60 1.38 1.19 0.70 0.00 -
P/RPS 1.40 1.97 3.12 6.39 1.17 0.98 0.00 -
P/EPS 11.05 15.77 26.85 53.70 10.12 7.85 0.00 -
EY 9.05 6.34 3.73 1.86 9.88 12.74 0.00 -
DY 2.33 2.26 2.19 2.54 0.00 0.00 0.00 -
P/NAPS 1.76 1.89 1.98 1.79 1.59 0.97 0.00 -
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/08/07 22/05/07 15/02/07 22/11/06 30/08/06 23/05/06 22/02/06 -
Price 1.29 1.45 1.48 1.52 1.44 0.82 0.71 -
P/RPS 1.20 1.84 2.89 7.04 1.42 1.15 1.28 -4.22%
P/EPS 9.50 14.75 24.83 59.14 12.24 9.19 10.07 -3.82%
EY 10.53 6.78 4.03 1.69 8.17 10.88 9.93 3.99%
DY 2.71 2.41 2.36 2.30 0.00 0.00 0.00 -
P/NAPS 1.52 1.77 1.83 1.97 1.92 1.14 1.03 29.71%

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