[IMASPRO] QoQ Cumulative Quarter Result on 31-Dec-2020 [#2]

Announcement Date
03-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- 170.64%
YoY- 71.56%
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 13,241 56,988 43,701 27,583 11,607 66,522 52,169 -59.87%
PBT 6,169 7,969 5,696 4,032 1,478 4,769 3,513 45.50%
Tax -445 -6,149 -1,270 -925 -330 -3,663 -800 -32.33%
NP 5,724 1,820 4,426 3,107 1,148 1,106 2,713 64.42%
-
NP to SH 5,724 1,820 4,426 3,107 1,148 1,106 2,713 64.42%
-
Tax Rate 7.21% 77.16% 22.30% 22.94% 22.33% 76.81% 22.77% -
Total Cost 7,517 55,168 39,275 24,476 10,459 65,416 49,456 -71.48%
-
Net Worth 131,999 125,600 128,800 130,399 128,000 127,200 128,800 1.64%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - 2,800 - - - 2,800 - -
Div Payout % - 153.85% - - - 253.16% - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 131,999 125,600 128,800 130,399 128,000 127,200 128,800 1.64%
NOSH 80,000 80,000 80,000 80,000 80,000 80,000 80,000 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 43.23% 3.19% 10.13% 11.26% 9.89% 1.66% 5.20% -
ROE 4.34% 1.45% 3.44% 2.38% 0.90% 0.87% 2.11% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 16.55 71.24 54.63 34.48 14.51 83.15 65.21 -59.88%
EPS 7.15 2.28 5.53 3.88 1.44 1.38 3.39 64.38%
DPS 0.00 3.50 0.00 0.00 0.00 3.50 0.00 -
NAPS 1.65 1.57 1.61 1.63 1.60 1.59 1.61 1.64%
Adjusted Per Share Value based on latest NOSH - 80,000
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 16.55 71.24 54.63 34.48 14.51 83.15 65.21 -59.88%
EPS 7.15 2.28 5.53 3.88 1.44 1.38 3.39 64.38%
DPS 0.00 3.50 0.00 0.00 0.00 3.50 0.00 -
NAPS 1.65 1.57 1.61 1.63 1.60 1.59 1.61 1.64%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 2.19 2.13 2.05 2.02 2.28 2.13 2.13 -
P/RPS 13.23 2.99 3.75 5.86 15.71 2.56 3.27 153.69%
P/EPS 30.61 93.63 37.05 52.01 158.89 154.07 62.81 -38.04%
EY 3.27 1.07 2.70 1.92 0.63 0.65 1.59 61.65%
DY 0.00 1.64 0.00 0.00 0.00 1.64 0.00 -
P/NAPS 1.33 1.36 1.27 1.24 1.43 1.34 1.32 0.50%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 17/11/21 25/08/21 19/05/21 03/02/21 18/11/20 26/08/20 20/05/20 -
Price 2.13 2.00 2.04 2.03 2.04 2.13 2.20 -
P/RPS 12.87 2.81 3.73 5.89 14.06 2.56 3.37 144.12%
P/EPS 29.77 87.91 36.87 52.27 142.16 154.07 64.87 -40.47%
EY 3.36 1.14 2.71 1.91 0.70 0.65 1.54 68.14%
DY 0.00 1.75 0.00 0.00 0.00 1.64 0.00 -
P/NAPS 1.29 1.27 1.27 1.25 1.28 1.34 1.37 -3.92%

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