[IMASPRO] QoQ Cumulative Quarter Result on 30-Sep-2010 [#1]

Stock
[IMASPRO] IMASPRO CORPORATION BHD
Announcement Date
26-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Sep-2010 [#1]
Profit Trend
QoQ- -74.76%
YoY- -7.2%
Quarter Report
Latest QR
Upcoming QR
IMASPRO's Result
IMASPRO's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 86,403 65,350 42,226 18,412 76,567 59,149 37,135 75.86%
PBT 10,167 7,501 5,675 2,617 10,310 7,659 5,747 46.42%
Tax -2,069 -1,475 -1,179 -528 -2,032 -1,546 -1,268 38.72%
NP 8,098 6,026 4,496 2,089 8,278 6,113 4,479 48.57%
-
NP to SH 8,098 6,026 4,496 2,089 8,278 6,113 4,479 48.57%
-
Tax Rate 20.35% 19.66% 20.78% 20.18% 19.71% 20.19% 22.06% -
Total Cost 78,305 59,324 37,730 16,323 68,289 53,036 32,656 79.43%
-
Net Worth 96,023 93,631 95,200 92,844 91,177 89,614 90,379 4.13%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 2,800 - - - 2,799 - - -
Div Payout % 34.58% - - - 33.82% - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 96,023 93,631 95,200 92,844 91,177 89,614 90,379 4.13%
NOSH 80,019 80,026 80,000 80,038 79,980 80,013 79,982 0.03%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 9.37% 9.22% 10.65% 11.35% 10.81% 10.33% 12.06% -
ROE 8.43% 6.44% 4.72% 2.25% 9.08% 6.82% 4.96% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 107.98 81.66 52.78 23.00 95.73 73.92 46.43 75.80%
EPS 10.12 7.53 5.62 2.61 10.35 7.64 5.60 48.52%
DPS 3.50 0.00 0.00 0.00 3.50 0.00 0.00 -
NAPS 1.20 1.17 1.19 1.16 1.14 1.12 1.13 4.09%
Adjusted Per Share Value based on latest NOSH - 80,038
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 108.00 81.69 52.78 23.02 95.71 73.94 46.42 75.85%
EPS 10.12 7.53 5.62 2.61 10.35 7.64 5.60 48.52%
DPS 3.50 0.00 0.00 0.00 3.50 0.00 0.00 -
NAPS 1.2003 1.1704 1.19 1.1606 1.1397 1.1202 1.1297 4.13%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.925 0.88 0.89 0.83 0.85 0.83 0.85 -
P/RPS 0.86 1.08 1.69 3.61 0.89 1.12 1.83 -39.63%
P/EPS 9.14 11.69 15.84 31.80 8.21 10.86 15.18 -28.76%
EY 10.94 8.56 6.31 3.14 12.18 9.20 6.59 40.33%
DY 3.78 0.00 0.00 0.00 4.12 0.00 0.00 -
P/NAPS 0.77 0.75 0.75 0.72 0.75 0.74 0.75 1.77%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 26/05/11 28/01/11 26/11/10 26/08/10 26/05/10 11/02/10 -
Price 0.84 0.93 0.92 0.95 0.84 0.85 0.92 -
P/RPS 0.78 1.14 1.74 4.13 0.88 1.15 1.98 -46.35%
P/EPS 8.30 12.35 16.37 36.40 8.12 11.13 16.43 -36.64%
EY 12.05 8.10 6.11 2.75 12.32 8.99 6.09 57.80%
DY 4.17 0.00 0.00 0.00 4.17 0.00 0.00 -
P/NAPS 0.70 0.79 0.77 0.82 0.74 0.76 0.81 -9.29%

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