[IMASPRO] QoQ Cumulative Quarter Result on 31-Mar-2013 [#3]

Stock
[IMASPRO] IMASPRO CORPORATION BHD
Announcement Date
22-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- 113.13%
YoY- 65.44%
Quarter Report
Latest QR
Upcoming QR
IMASPRO's Result
IMASPRO's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 49,624 21,654 105,168 78,236 40,206 19,431 76,484 -24.99%
PBT 6,139 2,747 9,293 7,019 3,337 1,455 6,535 -4.07%
Tax -1,384 -635 -1,790 -1,467 -732 -325 -1,440 -2.60%
NP 4,755 2,112 7,503 5,552 2,605 1,130 5,095 -4.48%
-
NP to SH 4,755 2,112 7,503 5,552 2,605 1,130 5,095 -4.48%
-
Tax Rate 22.54% 23.12% 19.26% 20.90% 21.94% 22.34% 22.04% -
Total Cost 44,869 19,542 97,665 72,684 37,601 18,301 71,389 -26.56%
-
Net Worth 108,800 106,400 103,999 101,599 101,599 100,000 99,200 6.33%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - 2,800 - - - 2,800 -
Div Payout % - - 37.32% - - - 54.96% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 108,800 106,400 103,999 101,599 101,599 100,000 99,200 6.33%
NOSH 80,000 80,000 80,000 80,000 80,000 80,000 80,000 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 9.58% 9.75% 7.13% 7.10% 6.48% 5.82% 6.66% -
ROE 4.37% 1.98% 7.21% 5.46% 2.56% 1.13% 5.14% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 62.03 27.07 131.46 97.80 50.26 24.29 95.61 -24.99%
EPS 5.94 2.64 9.38 6.94 3.26 1.41 6.37 -4.54%
DPS 0.00 0.00 3.50 0.00 0.00 0.00 3.50 -
NAPS 1.36 1.33 1.30 1.27 1.27 1.25 1.24 6.33%
Adjusted Per Share Value based on latest NOSH - 80,000
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 62.03 27.07 131.46 97.80 50.26 24.29 95.61 -24.99%
EPS 5.94 2.64 9.38 6.94 3.26 1.41 6.37 -4.54%
DPS 0.00 0.00 3.50 0.00 0.00 0.00 3.50 -
NAPS 1.36 1.33 1.30 1.27 1.27 1.25 1.24 6.33%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.20 0.91 0.90 0.855 0.85 0.82 0.83 -
P/RPS 1.93 3.36 0.68 0.87 1.69 3.38 0.87 69.84%
P/EPS 20.19 34.47 9.60 12.32 26.10 58.05 13.03 33.79%
EY 4.95 2.90 10.42 8.12 3.83 1.72 7.67 -25.26%
DY 0.00 0.00 3.89 0.00 0.00 0.00 4.22 -
P/NAPS 0.88 0.68 0.69 0.67 0.67 0.66 0.67 19.87%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/01/14 19/11/13 27/08/13 22/05/13 06/02/13 22/11/12 29/08/12 -
Price 1.10 1.03 0.915 0.90 0.885 0.85 0.83 -
P/RPS 1.77 3.81 0.70 0.92 1.76 3.50 0.87 60.35%
P/EPS 18.51 39.02 9.76 12.97 27.18 60.18 13.03 26.28%
EY 5.40 2.56 10.25 7.71 3.68 1.66 7.67 -20.80%
DY 0.00 0.00 3.83 0.00 0.00 0.00 4.22 -
P/NAPS 0.81 0.77 0.70 0.71 0.70 0.68 0.67 13.44%

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