[IMASPRO] QoQ Cumulative Quarter Result on 30-Sep-2008 [#1]

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Cumulative Result
Revenue	83,017	67,541	48,517	23,441	150,679	107,548	56,190	29.75%
YoY %	22.91%	39.21%	106.97%	-84.44%	40.10%	91.40%	-	-
Horiz. %	147.74%	120.20%	86.34%	41.72%	268.16%	191.40%	100.00%	-
PBT	8,528	5,487	4,330	2,863	21,701	16,723	9,231	-5.14%
YoY %	55.42%	26.72%	51.24%	-86.81%	29.77%	81.16%	-	-
Horiz. %	92.38%	59.44%	46.91%	31.02%	235.09%	181.16%	100.00%	-
Tax	-1,762	-1,021	-882	-717	-5,366	-4,141	-2,269	-15.52%
YoY %	-72.58%	-15.76%	-23.01%	86.64%	-29.58%	-82.50%	-	-
Horiz. %	77.66%	45.00%	38.87%	31.60%	236.49%	182.50%	100.00%	-
NP	6,766	4,466	3,448	2,146	16,335	12,582	6,962	-1.88%
YoY %	51.50%	29.52%	60.67%	-86.86%	29.83%	80.72%	-	-
Horiz. %	97.18%	64.15%	49.53%	30.82%	234.63%	180.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,766	4,466	3,448	2,146	16,335	12,582	6,962	-1.88%
YoY %	51.50%	29.52%	60.67%	-86.86%	29.83%	80.72%	-	-
Horiz. %	97.18%	64.15%	49.53%	30.82%	234.63%	180.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.66%	18.61%	20.37%	25.04%	24.73%	24.76%	24.58%	-
YoY %	11.02%	-8.64%	-18.65%	1.25%	-0.12%	0.73%	-	-
Horiz. %	84.05%	75.71%	82.87%	101.87%	100.61%	100.73%	100.00%	-
Total Cost	76,251	63,075	45,069	21,295	134,344	94,966	49,228	33.90%
YoY %	20.89%	39.95%	111.64%	-84.15%	41.47%	92.91%	-	-
Horiz. %	154.89%	128.13%	91.55%	43.26%	272.90%	192.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	86,374	84,037	85,600	84,078	82,394	78,387	75,221	9.66%
YoY %	2.78%	-1.83%	1.81%	2.04%	5.11%	4.21%	-	-
Horiz. %	114.83%	111.72%	113.80%	111.77%	109.54%	104.21%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Dividend
Div	2,799	2,801	2,800	-	2,799	2,799	2,800	-0.02%
YoY %	-0.07%	0.04%	0.00%	-	0.00%	-0.04%	-	-
Horiz. %	99.96%	100.04%	100.00%	-	99.96%	99.96%	100.00%	-
Div Payout %	41.37%	62.72%	81.21%	-	17.14%	22.25%	40.23%	-
YoY %	-34.04%	-22.77%	0.00%	-	-22.97%	-44.69%	-	-
Horiz. %	102.83%	155.90%	201.86%	-	42.61%	55.31%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Equity
Net Worth	86,374	84,037	85,600	84,078	82,394	78,387	75,221	9.66%
YoY %	2.78%	-1.83%	1.81%	2.04%	5.11%	4.21%	-	-
Horiz. %	114.83%	111.72%	113.80%	111.77%	109.54%	104.21%	100.00%	-
NOSH	79,976	80,035	80,000	80,074	79,995	79,987	80,022	-0.03%
YoY %	-0.07%	0.04%	-0.09%	0.10%	0.01%	-0.04%	-	-
Horiz. %	99.94%	100.02%	99.97%	100.06%	99.97%	99.96%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Ratio Analysis
NP Margin	8.15%	6.61%	7.11%	9.15%	10.84%	11.70%	12.39%	-
YoY %	23.30%	-7.03%	-22.30%	-15.59%	-7.35%	-5.57%	-	-
Horiz. %	65.78%	53.35%	57.38%	73.85%	87.49%	94.43%	100.00%	-
ROE	7.83%	5.31%	4.03%	2.55%	19.83%	16.05%	9.26%	-
YoY %	47.46%	31.76%	58.04%	-87.14%	23.55%	73.33%	-	-
Horiz. %	84.56%	57.34%	43.52%	27.54%	214.15%	173.33%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Per Share
RPS	103.80	84.39	60.65	29.27	188.36	134.46	70.22	29.79%
YoY %	23.00%	39.14%	107.21%	-84.46%	40.09%	91.48%	-	-
Horiz. %	147.82%	120.18%	86.37%	41.68%	268.24%	191.48%	100.00%	-
EPS	8.46	5.58	4.31	2.68	20.42	15.73	8.70	-1.84%
YoY %	51.61%	29.47%	60.82%	-86.88%	29.82%	80.80%	-	-
Horiz. %	97.24%	64.14%	49.54%	30.80%	234.71%	180.80%	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	1.08	1.05	1.07	1.05	1.03	0.98	0.94	9.70%
YoY %	2.86%	-1.87%	1.90%	1.94%	5.10%	4.26%	-	-
Horiz. %	114.89%	111.70%	113.83%	111.70%	109.57%	104.26%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Adjusted Per Share Value based on latest NOSH - 80,074
RPS	103.77	84.43	60.65	29.30	188.35	134.44	70.24	29.74%
YoY %	22.91%	39.21%	107.00%	-84.44%	40.10%	91.40%	-	-
Horiz. %	147.74%	120.20%	86.35%	41.71%	268.15%	191.40%	100.00%	-
EPS	8.46	5.58	4.31	2.68	20.42	15.73	8.70	-1.84%
YoY %	51.61%	29.47%	60.82%	-86.88%	29.82%	80.80%	-	-
Horiz. %	97.24%	64.14%	49.54%	30.80%	234.71%	180.80%	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	1.0797	1.0505	1.07	1.051	1.0299	0.9798	0.9403	9.66%
YoY %	2.78%	-1.82%	1.81%	2.05%	5.11%	4.20%	-	-
Horiz. %	114.83%	111.72%	113.79%	111.77%	109.53%	104.20%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	-
Price	0.85	0.92	0.98	1.29	1.48	1.25	1.30	-
P/RPS	0.82	1.09	1.62	4.41	0.79	0.93	1.85	-41.89%
YoY %	-24.77%	-32.72%	-63.27%	458.23%	-15.05%	-49.73%	-	-
Horiz. %	44.32%	58.92%	87.57%	238.38%	42.70%	50.27%	100.00%	-
P/EPS	10.05	16.49	22.74	48.13	7.25	7.95	14.94	-23.24%
YoY %	-39.05%	-27.48%	-52.75%	563.86%	-8.81%	-46.79%	-	-
Horiz. %	67.27%	110.37%	152.21%	322.16%	48.53%	53.21%	100.00%	-
EY	9.95	6.07	4.40	2.08	13.80	12.58	6.69	30.32%
YoY %	63.92%	37.95%	111.54%	-84.93%	9.70%	88.04%	-	-
Horiz. %	148.73%	90.73%	65.77%	31.09%	206.28%	188.04%	100.00%	-
DY	4.12	3.80	3.57	0.00	2.36	2.80	2.69	32.90%
YoY %	8.42%	6.44%	0.00%	0.00%	-15.71%	4.09%	-	-
Horiz. %	153.16%	141.26%	132.71%	0.00%	87.73%	104.09%	100.00%	-
P/NAPS	0.79	0.88	0.92	1.23	1.44	1.28	1.38	-31.07%
YoY %	-10.23%	-4.35%	-25.20%	-14.58%	12.50%	-7.25%	-	-
Horiz. %	57.25%	63.77%	66.67%	89.13%	104.35%	92.75%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Price Multiplier on Announcement Date
Date	26/08/09	21/05/09	25/02/09	25/11/08	28/08/08	27/05/08	04/02/08	-
Price	0.81	0.86	0.92	1.00	1.44	1.46	1.29	-
P/RPS	0.78	1.02	1.52	3.42	0.76	1.09	1.84	-43.59%
YoY %	-23.53%	-32.89%	-55.56%	350.00%	-30.28%	-40.76%	-	-
Horiz. %	42.39%	55.43%	82.61%	185.87%	41.30%	59.24%	100.00%	-
P/EPS	9.57	15.41	21.35	37.31	7.05	9.28	14.83	-25.34%
YoY %	-37.90%	-27.82%	-42.78%	429.22%	-24.03%	-37.42%	-	-
Horiz. %	64.53%	103.91%	143.96%	251.58%	47.54%	62.58%	100.00%	-
EY	10.44	6.49	4.68	2.68	14.18	10.77	6.74	33.90%
YoY %	60.86%	38.68%	74.63%	-81.10%	31.66%	59.79%	-	-
Horiz. %	154.90%	96.29%	69.44%	39.76%	210.39%	159.79%	100.00%	-
DY	4.32	4.07	3.80	0.00	2.43	2.40	2.71	36.50%
YoY %	6.14%	7.11%	0.00%	0.00%	1.25%	-11.44%	-	-
Horiz. %	159.41%	150.18%	140.22%	0.00%	89.67%	88.56%	100.00%	-
P/NAPS	0.75	0.82	0.86	0.95	1.40	1.49	1.37	-33.10%
YoY %	-8.54%	-4.65%	-9.47%	-32.14%	-6.04%	8.76%	-	-
Horiz. %	54.74%	59.85%	62.77%	69.34%	102.19%	108.76%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos