[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 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

0.005

0.00

158,912,300

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-HWE

0.175

0.00

54,662,300

HSI-CXV

0.105

-0.005

44,922,700

INGENIEU

0.055

-0.005

33,605,200

YTLPOWR-C53

0.195

-0.005

24,849,600

YNHPROP

0.52

+0.025

17,681,100

SAPNRG

0.04

+0.005

15,901,600

More active Stocks

UTDPLT

24.38

+0.18

14,500

CARLSBG

18.86

+0.16

10,200

KLK

20.68

+0.16

400

CDB

3.60

+0.13

1,082,500

AJI

15.36

+0.12

30,500

ICON

1.00

+0.11

3,908,200

TOYOVEN

1.43

+0.11

296,700

PETDAG

17.36

+0.10

10,600

HSI-HUY

0.885

+0.085

200,000

KMLOONG

2.20

+0.08

240,300

More gainer Stocks

NESTLE

121.10

-0.40

200

TENAGA

13.72

-0.22

1,696,400

KUAISHO-C17

0.08

-0.12

58,800

HLFG

17.18

-0.12

100

GESHEN

3.29

-0.11

109,300

PIE

6.23

-0.11

14,200

PETGAS

17.88

-0.10

14,400

HEIM

22.10

-0.10

8,700

AMWAY

6.90

-0.09

9,600

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