[IMASPRO] QoQ Cumulative Quarter Result on 31-Dec-2021 [#2]

Announcement Date
23-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- 95.88%
YoY- 260.86%
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 12,783 76,606 60,531 43,823 13,241 56,988 43,701 -55.90%
PBT 1,877 15,219 15,227 13,068 6,169 7,969 5,696 -52.25%
Tax -326 -13,033 -2,366 -1,856 -445 -6,149 -1,270 -59.57%
NP 1,551 2,186 12,861 11,212 5,724 1,820 4,426 -50.26%
-
NP to SH 1,551 2,186 12,861 11,212 5,724 1,820 4,426 -50.26%
-
Tax Rate 17.37% 85.64% 15.54% 14.20% 7.21% 77.16% 22.30% -
Total Cost 11,232 74,420 47,670 32,611 7,517 55,168 39,275 -56.55%
-
Net Worth 127,200 126,400 136,000 136,800 131,999 125,600 128,800 -0.82%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - 2,800 - - - 2,800 - -
Div Payout % - 128.09% - - - 153.85% - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 127,200 126,400 136,000 136,800 131,999 125,600 128,800 -0.82%
NOSH 80,000 80,000 80,000 80,000 80,000 80,000 80,000 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 12.13% 2.85% 21.25% 25.58% 43.23% 3.19% 10.13% -
ROE 1.22% 1.73% 9.46% 8.20% 4.34% 1.45% 3.44% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 15.98 95.76 75.66 54.78 16.55 71.24 54.63 -55.90%
EPS 1.94 2.74 16.08 14.02 7.15 2.28 5.53 -50.22%
DPS 0.00 3.50 0.00 0.00 0.00 3.50 0.00 -
NAPS 1.59 1.58 1.70 1.71 1.65 1.57 1.61 -0.82%
Adjusted Per Share Value based on latest NOSH - 80,000
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 15.98 95.76 75.66 54.78 16.55 71.24 54.63 -55.90%
EPS 1.94 2.74 16.08 14.02 7.15 2.28 5.53 -50.22%
DPS 0.00 3.50 0.00 0.00 0.00 3.50 0.00 -
NAPS 1.59 1.58 1.70 1.71 1.65 1.57 1.61 -0.82%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 4.98 4.05 2.95 2.48 2.19 2.13 2.05 -
P/RPS 31.17 4.23 3.90 4.53 13.23 2.99 3.75 309.80%
P/EPS 256.87 148.22 18.35 17.70 30.61 93.63 37.05 263.16%
EY 0.39 0.67 5.45 5.65 3.27 1.07 2.70 -72.43%
DY 0.00 0.86 0.00 0.00 0.00 1.64 0.00 -
P/NAPS 3.13 2.56 1.74 1.45 1.33 1.36 1.27 82.35%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 16/11/22 24/08/22 18/05/22 23/02/22 17/11/21 25/08/21 19/05/21 -
Price 5.60 4.48 4.06 2.33 2.13 2.00 2.04 -
P/RPS 35.05 4.68 5.37 4.25 12.87 2.81 3.73 344.69%
P/EPS 288.85 163.95 25.25 16.63 29.77 87.91 36.87 293.96%
EY 0.35 0.61 3.96 6.02 3.36 1.14 2.71 -74.41%
DY 0.00 0.78 0.00 0.00 0.00 1.75 0.00 -
P/NAPS 3.52 2.84 2.39 1.36 1.29 1.27 1.27 97.19%

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