[IMASPRO] QoQ Cumulative Quarter Result on 31-Dec-2018 [#2]

Stock
[IMASPRO] IMASPRO CORPORATION BHD
Announcement Date
29-Jan-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Dec-2018 [#2]
Profit Trend
QoQ- 90.73%
YoY- -76.02%
Quarter Report
Latest QR
Upcoming QR
IMASPRO's Result
IMASPRO's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 18,195 64,141 52,531 35,076 14,232 81,187 61,913 -55.76%
PBT 1,425 4,198 1,102 2,091 1,000 7,073 6,787 -64.64%
Tax -290 -3,621 -407 -630 -234 -1,339 -954 -54.75%
NP 1,135 577 695 1,461 766 5,734 5,833 -66.38%
-
NP to SH 1,135 577 695 1,461 766 5,734 5,833 -66.38%
-
Tax Rate 20.35% 86.26% 36.93% 30.13% 23.40% 18.93% 14.06% -
Total Cost 17,060 63,564 51,836 33,615 13,466 75,453 56,080 -54.73%
-
Net Worth 129,600 128,000 129,600 132,799 131,999 131,199 131,999 -1.21%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - 2,800 - - - 2,800 - -
Div Payout % - 485.27% - - - 48.83% - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 129,600 128,000 129,600 132,799 131,999 131,199 131,999 -1.21%
NOSH 80,000 80,000 80,000 80,000 80,000 80,000 80,000 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 6.24% 0.90% 1.32% 4.17% 5.38% 7.06% 9.42% -
ROE 0.88% 0.45% 0.54% 1.10% 0.58% 4.37% 4.42% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 22.74 80.18 65.66 43.85 17.79 101.48 77.39 -55.76%
EPS 1.42 0.72 0.87 1.83 0.96 7.17 7.29 -66.36%
DPS 0.00 3.50 0.00 0.00 0.00 3.50 0.00 -
NAPS 1.62 1.60 1.62 1.66 1.65 1.64 1.65 -1.21%
Adjusted Per Share Value based on latest NOSH - 80,000
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 22.74 80.18 65.66 43.85 17.79 101.48 77.39 -55.76%
EPS 1.42 0.72 0.87 1.83 0.96 7.17 7.29 -66.36%
DPS 0.00 3.50 0.00 0.00 0.00 3.50 0.00 -
NAPS 1.62 1.60 1.62 1.66 1.65 1.64 1.65 -1.21%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 2.22 2.22 1.98 2.27 2.10 1.90 1.84 -
P/RPS 9.76 2.77 3.02 5.18 11.80 1.87 2.38 155.98%
P/EPS 156.48 307.80 227.91 124.30 219.32 26.51 25.24 237.10%
EY 0.64 0.32 0.44 0.80 0.46 3.77 3.96 -70.29%
DY 0.00 1.58 0.00 0.00 0.00 1.84 0.00 -
P/NAPS 1.37 1.39 1.22 1.37 1.27 1.16 1.12 14.36%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 20/11/19 21/08/19 17/05/19 29/01/19 22/11/18 27/08/18 23/05/18 -
Price 2.08 2.19 1.97 2.00 2.17 2.25 2.35 -
P/RPS 9.15 2.73 3.00 4.56 12.20 2.22 3.04 108.32%
P/EPS 146.61 303.64 226.76 109.51 226.63 31.39 32.23 174.28%
EY 0.68 0.33 0.44 0.91 0.44 3.19 3.10 -63.59%
DY 0.00 1.60 0.00 0.00 0.00 1.56 0.00 -
P/NAPS 1.28 1.37 1.22 1.20 1.32 1.37 1.42 -6.67%

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