[IMASPRO] QoQ Cumulative Quarter Result on 30-Sep-2007 [#1]

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Cumulative Result
Revenue	150,679	107,548	56,190	22,560	85,926	63,032	41,020	138.25%
YoY %	40.10%	91.40%	149.07%	-73.74%	36.32%	53.66%	-	-
Horiz. %	367.33%	262.18%	136.98%	55.00%	209.47%	153.66%	100.00%	-
PBT	21,701	16,723	9,231	3,540	12,934	10,625	6,587	121.56%
YoY %	29.77%	81.16%	160.76%	-72.63%	21.73%	61.30%	-	-
Horiz. %	329.45%	253.88%	140.14%	53.74%	196.36%	161.30%	100.00%	-
Tax	-5,366	-4,141	-2,269	-934	-2,071	-2,758	-1,820	105.74%
YoY %	-29.58%	-82.50%	-142.93%	54.90%	24.91%	-51.54%	-	-
Horiz. %	294.84%	227.53%	124.67%	51.32%	113.79%	151.54%	100.00%	-
NP	16,335	12,582	6,962	2,606	10,863	7,867	4,767	127.46%
YoY %	29.83%	80.72%	167.15%	-76.01%	38.08%	65.03%	-	-
Horiz. %	342.67%	263.94%	146.05%	54.67%	227.88%	165.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	16,335	12,582	6,962	2,606	10,863	7,867	4,767	127.46%
YoY %	29.83%	80.72%	167.15%	-76.01%	38.08%	65.03%	-	-
Horiz. %	342.67%	263.94%	146.05%	54.67%	227.88%	165.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.73%	24.76%	24.58%	26.38%	16.01%	25.96%	27.63%	-
YoY %	-0.12%	0.73%	-6.82%	64.77%	-38.33%	-6.04%	-	-
Horiz. %	89.50%	89.61%	88.96%	95.48%	57.94%	93.96%	100.00%	-
Total Cost	134,344	94,966	49,228	19,954	75,063	55,165	36,253	139.66%
YoY %	41.47%	92.91%	146.71%	-73.42%	36.07%	52.17%	-	-
Horiz. %	370.57%	261.95%	135.79%	55.04%	207.05%	152.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	82,394	78,387	75,221	71,145	67,993	65,625	64,786	17.40%
YoY %	5.11%	4.21%	5.73%	4.64%	3.61%	1.30%	-	-
Horiz. %	127.18%	120.99%	116.11%	109.82%	104.95%	101.30%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Dividend
Div	2,799	2,799	2,800	-	2,799	2,801	2,799	0.00%
YoY %	0.00%	-0.04%	0.00%	-	-0.07%	0.07%	-	-
Horiz. %	100.00%	100.00%	100.04%	-	100.00%	100.07%	100.00%	-
Div Payout %	17.14%	22.25%	40.23%	-	25.77%	35.61%	58.72%	-
YoY %	-22.97%	-44.69%	0.00%	-	-27.63%	-39.36%	-	-
Horiz. %	29.19%	37.89%	68.51%	-	43.89%	60.64%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Equity
Net Worth	82,394	78,387	75,221	71,145	67,993	65,625	64,786	17.40%
YoY %	5.11%	4.21%	5.73%	4.64%	3.61%	1.30%	-	-
Horiz. %	127.18%	120.99%	116.11%	109.82%	104.95%	101.30%	100.00%	-
NOSH	79,995	79,987	80,022	79,938	79,992	80,030	79,983	0.01%
YoY %	0.01%	-0.04%	0.11%	-0.07%	-0.05%	0.06%	-	-
Horiz. %	100.02%	100.01%	100.05%	99.94%	100.01%	100.06%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Ratio Analysis
NP Margin	10.84%	11.70%	12.39%	11.55%	12.64%	12.48%	11.62%	-
YoY %	-7.35%	-5.57%	7.27%	-8.62%	1.28%	7.40%	-	-
Horiz. %	93.29%	100.69%	106.63%	99.40%	108.78%	107.40%	100.00%	-
ROE	19.83%	16.05%	9.26%	3.66%	15.98%	11.99%	7.36%	-
YoY %	23.55%	73.33%	153.01%	-77.10%	33.28%	62.91%	-	-
Horiz. %	269.43%	218.07%	125.82%	49.73%	217.12%	162.91%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Per Share
RPS	188.36	134.46	70.22	28.22	107.42	78.76	51.29	138.22%
YoY %	40.09%	91.48%	148.83%	-73.73%	36.39%	53.56%	-	-
Horiz. %	367.25%	262.16%	136.91%	55.02%	209.44%	153.56%	100.00%	-
EPS	20.42	15.73	8.70	3.26	13.58	9.83	5.96	127.43%
YoY %	29.82%	80.80%	166.87%	-75.99%	38.15%	64.93%	-	-
Horiz. %	342.62%	263.93%	145.97%	54.70%	227.85%	164.93%	100.00%	-
DPS	3.50	3.50	3.50	0.00	3.50	3.50	3.50	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	0.00%	100.00%	100.00%	100.00%	-
NAPS	1.03	0.98	0.94	0.89	0.85	0.82	0.81	17.39%
YoY %	5.10%	4.26%	5.62%	4.71%	3.66%	1.23%	-	-
Horiz. %	127.16%	120.99%	116.05%	109.88%	104.94%	101.23%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Adjusted Per Share Value based on latest NOSH - 79,938
RPS	188.35	134.44	70.24	28.20	107.41	78.79	51.28	138.24%
YoY %	40.10%	91.40%	149.08%	-73.75%	36.32%	53.65%	-	-
Horiz. %	367.30%	262.17%	136.97%	54.99%	209.46%	153.65%	100.00%	-
EPS	20.42	15.73	8.70	3.26	13.58	9.83	5.96	127.43%
YoY %	29.82%	80.80%	166.87%	-75.99%	38.15%	64.93%	-	-
Horiz. %	342.62%	263.93%	145.97%	54.70%	227.85%	164.93%	100.00%	-
DPS	3.50	3.50	3.50	0.00	3.50	3.50	3.50	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	0.00%	100.00%	100.00%	100.00%	-
NAPS	1.0299	0.9798	0.9403	0.8893	0.8499	0.8203	0.8098	17.40%
YoY %	5.11%	4.20%	5.73%	4.64%	3.61%	1.30%	-	-
Horiz. %	127.18%	120.99%	116.12%	109.82%	104.95%	101.30%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	-
Price	1.48	1.25	1.30	1.32	1.50	1.55	1.60	-
P/RPS	0.79	0.93	1.85	4.68	1.40	1.97	3.12	-60.00%
YoY %	-15.05%	-49.73%	-60.47%	234.29%	-28.93%	-36.86%	-	-
Horiz. %	25.32%	29.81%	59.29%	150.00%	44.87%	63.14%	100.00%	-
P/EPS	7.25	7.95	14.94	40.49	11.05	15.77	26.85	-58.25%
YoY %	-8.81%	-46.79%	-63.10%	266.43%	-29.93%	-41.27%	-	-
Horiz. %	27.00%	29.61%	55.64%	150.80%	41.15%	58.73%	100.00%	-
EY	13.80	12.58	6.69	2.47	9.05	6.34	3.73	139.40%
YoY %	9.70%	88.04%	170.85%	-72.71%	42.74%	69.97%	-	-
Horiz. %	369.97%	337.27%	179.36%	66.22%	242.63%	169.97%	100.00%	-
DY	2.36	2.80	2.69	0.00	2.33	2.26	2.19	5.11%
YoY %	-15.71%	4.09%	0.00%	0.00%	3.10%	3.20%	-	-
Horiz. %	107.76%	127.85%	122.83%	0.00%	106.39%	103.20%	100.00%	-
P/NAPS	1.44	1.28	1.38	1.48	1.76	1.89	1.98	-19.14%
YoY %	12.50%	-7.25%	-6.76%	-15.91%	-6.88%	-4.55%	-	-
Horiz. %	72.73%	64.65%	69.70%	74.75%	88.89%	95.45%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Price Multiplier on Announcement Date
Date	28/08/08	27/05/08	04/02/08	22/11/07	29/08/07	22/05/07	15/02/07	-
Price	1.44	1.46	1.29	1.12	1.29	1.45	1.48	-
P/RPS	0.76	1.09	1.84	3.97	1.20	1.84	2.89	-58.98%
YoY %	-30.28%	-40.76%	-53.65%	230.83%	-34.78%	-36.33%	-	-
Horiz. %	26.30%	37.72%	63.67%	137.37%	41.52%	63.67%	100.00%	-
P/EPS	7.05	9.28	14.83	34.36	9.50	14.75	24.83	-56.83%
YoY %	-24.03%	-37.42%	-56.84%	261.68%	-35.59%	-40.60%	-	-
Horiz. %	28.39%	37.37%	59.73%	138.38%	38.26%	59.40%	100.00%	-
EY	14.18	10.77	6.74	2.91	10.53	6.78	4.03	131.51%
YoY %	31.66%	59.79%	131.62%	-72.36%	55.31%	68.24%	-	-
Horiz. %	351.86%	267.25%	167.25%	72.21%	261.29%	168.24%	100.00%	-
DY	2.43	2.40	2.71	0.00	2.71	2.41	2.36	1.96%
YoY %	1.25%	-11.44%	0.00%	0.00%	12.45%	2.12%	-	-
Horiz. %	102.97%	101.69%	114.83%	0.00%	114.83%	102.12%	100.00%	-
P/NAPS	1.40	1.49	1.37	1.26	1.52	1.77	1.83	-16.36%
YoY %	-6.04%	8.76%	8.73%	-17.11%	-14.12%	-3.28%	-	-
Horiz. %	76.50%	81.42%	74.86%	68.85%	83.06%	96.72%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 27 June 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

DNEX

DAGANG NEXCHANGE BERHAD

1000

JCY

JCY INTERNATIONAL BERHAD

798

HLIND

HONG LEONG INDUSTRIES BHD

724

MPI

MALAYSIAN PACIFIC INDUSTRIES

716

PTRANS

PERAK TRANSIT BERHAD

709

YTLPOWR

YTL POWER INTERNATIONAL BHD

546

MYEG

MY E.G. SERVICES BHD

534

THETA

THETA EDGE BERHAD

509

GENTING

GENTING BHD

480

NOTION

NOTION VTEC BHD

468

Daily Stocks

BORNOIL

0.01

+0.005

158,082,200

INIX-OR

0.02

0.00

141,839,900

EDUSPEC-OR

0.005

0.00

75,002,700

E&O-LR

0.055

+0.01

56,261,700

HSI-CXV

0.10

-0.01

43,327,700

INGENIEU

0.055

-0.005

32,025,200

HSI-HWE

0.185

+0.01

30,920,500

YTLPOWR-C53

0.195

-0.005

24,849,600

YNHPROP

0.52

+0.025

17,260,900

SAPNRG

0.04

+0.005

15,881,500

More active Stocks

UTDPLT

24.38

+0.18

14,300

PETDAG

17.40

+0.14

9,500

CARLSBG

18.84

+0.14

9,200

CDB

3.60

+0.13

861,400

AJI

15.36

+0.12

30,100

KMLOONG-WB

0.79

+0.09

64,200

HSI-HUY

0.885

+0.085

200,000

ICON

0.97

+0.08

3,249,700

TOYOVEN

1.40

+0.08

240,900

KMLOONG

2.20

+0.08

229,100

More gainer Stocks

NESTLE

121.10

-0.40

200

TENAGA

13.64

-0.30

1,325,800

KUAISHO-C17

0.08

-0.12

58,800

HLFG

17.18

-0.12

100

GESHEN

3.29

-0.11

109,300

HLBANK

19.18

-0.10

2,100

AMWAY

6.90

-0.09

9,600

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More