[IMASPRO] QoQ Cumulative Quarter Result on 31-Dec-2016 [#2]

Announcement Date
25-Jan-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Dec-2016 [#2]
Profit Trend
QoQ- 147.5%
YoY- -3.47%
View:
Show?
Cumulative Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 15,375 66,016 52,570 36,207 14,391 73,603 59,023 -59.17%
PBT 302 8,062 7,120 5,076 2,041 11,312 9,017 -89.58%
Tax -98 -2,336 -1,438 -965 -380 -2,007 -1,973 -86.46%
NP 204 5,726 5,682 4,111 1,661 9,305 7,044 -90.54%
-
NP to SH 204 5,726 5,682 4,111 1,661 9,305 7,044 -90.54%
-
Tax Rate 32.45% 28.98% 20.20% 19.01% 18.62% 17.74% 21.88% -
Total Cost 15,171 60,290 46,888 32,096 12,730 64,298 51,979 -55.96%
-
Net Worth 129,600 129,600 128,800 129,600 126,400 125,600 123,199 3.43%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - 2,800 - - - 2,800 - -
Div Payout % - 48.90% - - - 30.09% - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 129,600 129,600 128,800 129,600 126,400 125,600 123,199 3.43%
NOSH 80,000 80,000 80,000 80,000 80,000 80,000 80,000 0.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 1.33% 8.67% 10.81% 11.35% 11.54% 12.64% 11.93% -
ROE 0.16% 4.42% 4.41% 3.17% 1.31% 7.41% 5.72% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 19.22 82.52 65.71 45.26 17.99 92.00 73.78 -59.17%
EPS 0.26 7.16 7.10 5.14 2.08 11.63 8.81 -90.42%
DPS 0.00 3.50 0.00 0.00 0.00 3.50 0.00 -
NAPS 1.62 1.62 1.61 1.62 1.58 1.57 1.54 3.43%
Adjusted Per Share Value based on latest NOSH - 80,000
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 19.22 82.52 65.71 45.26 17.99 92.00 73.78 -59.17%
EPS 0.26 7.16 7.10 5.14 2.08 11.63 8.81 -90.42%
DPS 0.00 3.50 0.00 0.00 0.00 3.50 0.00 -
NAPS 1.62 1.62 1.61 1.62 1.58 1.57 1.54 3.43%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 1.83 1.82 1.92 2.04 2.07 2.17 2.02 -
P/RPS 9.52 2.21 2.92 4.51 11.51 2.36 2.74 129.22%
P/EPS 717.65 25.43 27.03 39.70 99.70 18.66 22.94 890.76%
EY 0.14 3.93 3.70 2.52 1.00 5.36 4.36 -89.87%
DY 0.00 1.92 0.00 0.00 0.00 1.61 0.00 -
P/NAPS 1.13 1.12 1.19 1.26 1.31 1.38 1.31 -9.37%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 22/11/17 29/08/17 24/05/17 25/01/17 17/11/16 30/08/16 25/05/16 -
Price 1.81 1.86 1.90 2.03 2.04 2.07 2.15 -
P/RPS 9.42 2.25 2.89 4.49 11.34 2.25 2.91 118.67%
P/EPS 709.80 25.99 26.75 39.50 98.25 17.80 24.42 843.41%
EY 0.14 3.85 3.74 2.53 1.02 5.62 4.10 -89.45%
DY 0.00 1.88 0.00 0.00 0.00 1.69 0.00 -
P/NAPS 1.12 1.15 1.18 1.25 1.29 1.32 1.40 -13.81%

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