[IMASPRO] QoQ Cumulative Quarter Result on 31-Dec-2009 [#2]

Stock
[IMASPRO] IMASPRO CORPORATION BHD
Announcement Date
11-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 98.98%
YoY- 29.9%
Quarter Report
Latest QR
Upcoming QR
IMASPRO's Result
IMASPRO's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 18,412 76,567 59,149 37,135 15,261 83,017 67,541 -57.92%
PBT 2,617 10,310 7,659 5,747 2,966 8,528 5,487 -38.92%
Tax -528 -2,032 -1,546 -1,268 -715 -1,762 -1,021 -35.54%
NP 2,089 8,278 6,113 4,479 2,251 6,766 4,466 -39.71%
-
NP to SH 2,089 8,278 6,113 4,479 2,251 6,766 4,466 -39.71%
-
Tax Rate 20.18% 19.71% 20.19% 22.06% 24.11% 20.66% 18.61% -
Total Cost 16,323 68,289 53,036 32,656 13,010 76,251 63,075 -59.35%
-
Net Worth 92,844 91,177 89,614 90,379 88,117 86,374 84,037 6.86%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - 2,799 - - - 2,799 2,801 -
Div Payout % - 33.82% - - - 41.37% 62.72% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 92,844 91,177 89,614 90,379 88,117 86,374 84,037 6.86%
NOSH 80,038 79,980 80,013 79,982 80,106 79,976 80,035 0.00%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 11.35% 10.81% 10.33% 12.06% 14.75% 8.15% 6.61% -
ROE 2.25% 9.08% 6.82% 4.96% 2.55% 7.83% 5.31% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 23.00 95.73 73.92 46.43 19.05 103.80 84.39 -57.93%
EPS 2.61 10.35 7.64 5.60 2.81 8.46 5.58 -39.71%
DPS 0.00 3.50 0.00 0.00 0.00 3.50 3.50 -
NAPS 1.16 1.14 1.12 1.13 1.10 1.08 1.05 6.86%
Adjusted Per Share Value based on latest NOSH - 79,856
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 23.02 95.71 73.94 46.42 19.08 103.77 84.43 -57.91%
EPS 2.61 10.35 7.64 5.60 2.81 8.46 5.58 -39.71%
DPS 0.00 3.50 0.00 0.00 0.00 3.50 3.50 -
NAPS 1.1606 1.1397 1.1202 1.1297 1.1015 1.0797 1.0505 6.86%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.83 0.85 0.83 0.85 0.89 0.85 0.92 -
P/RPS 3.61 0.89 1.12 1.83 4.67 0.82 1.09 122.02%
P/EPS 31.80 8.21 10.86 15.18 31.67 10.05 16.49 54.86%
EY 3.14 12.18 9.20 6.59 3.16 9.95 6.07 -35.53%
DY 0.00 4.12 0.00 0.00 0.00 4.12 3.80 -
P/NAPS 0.72 0.75 0.74 0.75 0.81 0.79 0.88 -12.51%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 26/11/10 26/08/10 26/05/10 11/02/10 23/11/09 26/08/09 21/05/09 -
Price 0.95 0.84 0.85 0.92 0.86 0.81 0.86 -
P/RPS 4.13 0.88 1.15 1.98 4.51 0.78 1.02 153.82%
P/EPS 36.40 8.12 11.13 16.43 30.60 9.57 15.41 77.27%
EY 2.75 12.32 8.99 6.09 3.27 10.44 6.49 -43.55%
DY 0.00 4.17 0.00 0.00 0.00 4.32 4.07 -
P/NAPS 0.82 0.74 0.76 0.81 0.78 0.75 0.82 0.00%

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
Post a Comment