[IMASPRO] QoQ Cumulative Quarter Result on 31-Dec-2017 [#2]

Announcement Date
07-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- 2886.76%
YoY- 48.21%
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 14,232 81,187 61,913 43,120 15,375 66,016 52,570 -58.11%
PBT 1,000 7,073 6,787 7,001 302 8,062 7,120 -72.94%
Tax -234 -1,339 -954 -908 -98 -2,336 -1,438 -70.16%
NP 766 5,734 5,833 6,093 204 5,726 5,682 -73.67%
-
NP to SH 766 5,734 5,833 6,093 204 5,726 5,682 -73.67%
-
Tax Rate 23.40% 18.93% 14.06% 12.97% 32.45% 28.98% 20.20% -
Total Cost 13,466 75,453 56,080 37,027 15,171 60,290 46,888 -56.43%
-
Net Worth 131,999 131,199 131,999 135,200 129,600 129,600 128,800 1.64%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - 2,800 - - - 2,800 - -
Div Payout % - 48.83% - - - 48.90% - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 131,999 131,199 131,999 135,200 129,600 129,600 128,800 1.64%
NOSH 80,000 80,000 80,000 80,000 80,000 80,000 80,000 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 5.38% 7.06% 9.42% 14.13% 1.33% 8.67% 10.81% -
ROE 0.58% 4.37% 4.42% 4.51% 0.16% 4.42% 4.41% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 17.79 101.48 77.39 53.90 19.22 82.52 65.71 -58.11%
EPS 0.96 7.17 7.29 7.62 0.26 7.16 7.10 -73.62%
DPS 0.00 3.50 0.00 0.00 0.00 3.50 0.00 -
NAPS 1.65 1.64 1.65 1.69 1.62 1.62 1.61 1.64%
Adjusted Per Share Value based on latest NOSH - 80,000
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 17.79 101.48 77.39 53.90 19.22 82.52 65.71 -58.11%
EPS 0.96 7.17 7.29 7.62 0.26 7.16 7.10 -73.62%
DPS 0.00 3.50 0.00 0.00 0.00 3.50 0.00 -
NAPS 1.65 1.64 1.65 1.69 1.62 1.62 1.61 1.64%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 2.10 1.90 1.84 1.81 1.83 1.82 1.92 -
P/RPS 11.80 1.87 2.38 3.36 9.52 2.21 2.92 153.49%
P/EPS 219.32 26.51 25.24 23.76 717.65 25.43 27.03 303.27%
EY 0.46 3.77 3.96 4.21 0.14 3.93 3.70 -75.05%
DY 0.00 1.84 0.00 0.00 0.00 1.92 0.00 -
P/NAPS 1.27 1.16 1.12 1.07 1.13 1.12 1.19 4.42%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 22/11/18 27/08/18 23/05/18 07/02/18 22/11/17 29/08/17 24/05/17 -
Price 2.17 2.25 2.35 1.79 1.81 1.86 1.90 -
P/RPS 12.20 2.22 3.04 3.32 9.42 2.25 2.89 160.97%
P/EPS 226.63 31.39 32.23 23.50 709.80 25.99 26.75 315.04%
EY 0.44 3.19 3.10 4.25 0.14 3.85 3.74 -75.95%
DY 0.00 1.56 0.00 0.00 0.00 1.88 0.00 -
P/NAPS 1.32 1.37 1.42 1.06 1.12 1.15 1.18 7.75%

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