[IMASPRO] QoQ Cumulative Quarter Result on 31-Mar-2009 [#3]

Stock
[IMASPRO] IMASPRO CORPORATION BHD
Announcement Date
21-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- 29.52%
YoY- -64.5%
Quarter Report
Latest QR
Upcoming QR
IMASPRO's Result
IMASPRO's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 37,135 15,261 83,017 67,541 48,517 23,441 150,679 -60.59%
PBT 5,747 2,966 8,528 5,487 4,330 2,863 21,701 -58.66%
Tax -1,268 -715 -1,762 -1,021 -882 -717 -5,366 -61.67%
NP 4,479 2,251 6,766 4,466 3,448 2,146 16,335 -57.69%
-
NP to SH 4,479 2,251 6,766 4,466 3,448 2,146 16,335 -57.69%
-
Tax Rate 22.06% 24.11% 20.66% 18.61% 20.37% 25.04% 24.73% -
Total Cost 32,656 13,010 76,251 63,075 45,069 21,295 134,344 -60.95%
-
Net Worth 90,379 88,117 86,374 84,037 85,600 84,078 82,394 6.34%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - 2,799 2,801 2,800 - 2,799 -
Div Payout % - - 41.37% 62.72% 81.21% - 17.14% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 90,379 88,117 86,374 84,037 85,600 84,078 82,394 6.34%
NOSH 79,982 80,106 79,976 80,035 80,000 80,074 79,995 -0.01%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 12.06% 14.75% 8.15% 6.61% 7.11% 9.15% 10.84% -
ROE 4.96% 2.55% 7.83% 5.31% 4.03% 2.55% 19.83% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 46.43 19.05 103.80 84.39 60.65 29.27 188.36 -60.58%
EPS 5.60 2.81 8.46 5.58 4.31 2.68 20.42 -57.68%
DPS 0.00 0.00 3.50 3.50 3.50 0.00 3.50 -
NAPS 1.13 1.10 1.08 1.05 1.07 1.05 1.03 6.35%
Adjusted Per Share Value based on latest NOSH - 80,157
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 46.42 19.08 103.77 84.43 60.65 29.30 188.35 -60.59%
EPS 5.60 2.81 8.46 5.58 4.31 2.68 20.42 -57.68%
DPS 0.00 0.00 3.50 3.50 3.50 0.00 3.50 -
NAPS 1.1297 1.1015 1.0797 1.0505 1.07 1.051 1.0299 6.34%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.85 0.89 0.85 0.92 0.98 1.29 1.48 -
P/RPS 1.83 4.67 0.82 1.09 1.62 4.41 0.79 74.80%
P/EPS 15.18 31.67 10.05 16.49 22.74 48.13 7.25 63.44%
EY 6.59 3.16 9.95 6.07 4.40 2.08 13.80 -38.82%
DY 0.00 0.00 4.12 3.80 3.57 0.00 2.36 -
P/NAPS 0.75 0.81 0.79 0.88 0.92 1.23 1.44 -35.18%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 11/02/10 23/11/09 26/08/09 21/05/09 25/02/09 25/11/08 28/08/08 -
Price 0.92 0.86 0.81 0.86 0.92 1.00 1.44 -
P/RPS 1.98 4.51 0.78 1.02 1.52 3.42 0.76 89.00%
P/EPS 16.43 30.60 9.57 15.41 21.35 37.31 7.05 75.50%
EY 6.09 3.27 10.44 6.49 4.68 2.68 14.18 -42.98%
DY 0.00 0.00 4.32 4.07 3.80 0.00 2.43 -
P/NAPS 0.81 0.78 0.75 0.82 0.86 0.95 1.40 -30.49%

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