[IMASPRO] QoQ Cumulative Quarter Result on 30-Sep-2019 [#1]

Stock
[IMASPRO] IMASPRO CORPORATION BHD
Announcement Date
20-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
30-Sep-2019 [#1]
Profit Trend
QoQ- 96.71%
YoY- 48.17%
Quarter Report
Latest QR
Upcoming QR
IMASPRO's Result
IMASPRO's Financial Summary
View:
Show?
Cumulative Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 66,522 52,169 35,962 18,195 64,141 52,531 35,076 53.27%
PBT 4,769 3,513 2,316 1,425 4,198 1,102 2,091 73.35%
Tax -3,663 -800 -505 -290 -3,621 -407 -630 223.69%
NP 1,106 2,713 1,811 1,135 577 695 1,461 -16.95%
-
NP to SH 1,106 2,713 1,811 1,135 577 695 1,461 -16.95%
-
Tax Rate 76.81% 22.77% 21.80% 20.35% 86.26% 36.93% 30.13% -
Total Cost 65,416 49,456 34,151 17,060 63,564 51,836 33,615 55.93%
-
Net Worth 127,200 128,800 129,600 129,600 128,000 129,600 132,799 -2.83%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div 2,800 - - - 2,800 - - -
Div Payout % 253.16% - - - 485.27% - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 127,200 128,800 129,600 129,600 128,000 129,600 132,799 -2.83%
NOSH 80,000 80,000 80,000 80,000 80,000 80,000 80,000 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 1.66% 5.20% 5.04% 6.24% 0.90% 1.32% 4.17% -
ROE 0.87% 2.11% 1.40% 0.88% 0.45% 0.54% 1.10% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 83.15 65.21 44.95 22.74 80.18 65.66 43.85 53.26%
EPS 1.38 3.39 2.26 1.42 0.72 0.87 1.83 -17.16%
DPS 3.50 0.00 0.00 0.00 3.50 0.00 0.00 -
NAPS 1.59 1.61 1.62 1.62 1.60 1.62 1.66 -2.83%
Adjusted Per Share Value based on latest NOSH - 80,000
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 83.15 65.21 44.95 22.74 80.18 65.66 43.85 53.26%
EPS 1.38 3.39 2.26 1.42 0.72 0.87 1.83 -17.16%
DPS 3.50 0.00 0.00 0.00 3.50 0.00 0.00 -
NAPS 1.59 1.61 1.62 1.62 1.60 1.62 1.66 -2.83%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 2.13 2.13 2.12 2.22 2.22 1.98 2.27 -
P/RPS 2.56 3.27 4.72 9.76 2.77 3.02 5.18 -37.51%
P/EPS 154.07 62.81 93.65 156.48 307.80 227.91 124.30 15.40%
EY 0.65 1.59 1.07 0.64 0.32 0.44 0.80 -12.93%
DY 1.64 0.00 0.00 0.00 1.58 0.00 0.00 -
P/NAPS 1.34 1.32 1.31 1.37 1.39 1.22 1.37 -1.46%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 26/08/20 20/05/20 20/02/20 20/11/19 21/08/19 17/05/19 29/01/19 -
Price 2.13 2.20 2.21 2.08 2.19 1.97 2.00 -
P/RPS 2.56 3.37 4.92 9.15 2.73 3.00 4.56 -31.97%
P/EPS 154.07 64.87 97.63 146.61 303.64 226.76 109.51 25.58%
EY 0.65 1.54 1.02 0.68 0.33 0.44 0.91 -20.11%
DY 1.64 0.00 0.00 0.00 1.60 0.00 0.00 -
P/NAPS 1.34 1.37 1.36 1.28 1.37 1.22 1.20 7.64%

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