[IMASPRO] QoQ Cumulative Quarter Result on 31-Mar-2016 [#3]

Stock
[IMASPRO] IMASPRO CORPORATION BHD
Announcement Date
25-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Mar-2016 [#3]
Profit Trend
QoQ- 65.39%
YoY- -20.12%
Quarter Report
Latest QR
Upcoming QR
IMASPRO's Result
IMASPRO's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 36,207 14,391 73,603 59,023 38,037 14,985 105,404 -50.79%
PBT 5,076 2,041 11,312 9,017 5,472 3,455 12,876 -46.08%
Tax -965 -380 -2,007 -1,973 -1,213 -838 -2,872 -51.50%
NP 4,111 1,661 9,305 7,044 4,259 2,617 10,004 -44.57%
-
NP to SH 4,111 1,661 9,305 7,044 4,259 2,617 10,004 -44.57%
-
Tax Rate 19.01% 18.62% 17.74% 21.88% 22.17% 24.25% 22.31% -
Total Cost 32,096 12,730 64,298 51,979 33,778 12,368 95,400 -51.46%
-
Net Worth 129,600 126,400 125,600 123,199 123,999 122,399 119,200 5.70%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - 2,800 - - - 2,800 -
Div Payout % - - 30.09% - - - 27.99% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 129,600 126,400 125,600 123,199 123,999 122,399 119,200 5.70%
NOSH 80,000 80,000 80,000 80,000 80,000 80,000 80,000 0.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 11.35% 11.54% 12.64% 11.93% 11.20% 17.46% 9.49% -
ROE 3.17% 1.31% 7.41% 5.72% 3.43% 2.14% 8.39% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 45.26 17.99 92.00 73.78 47.55 18.73 131.76 -50.79%
EPS 5.14 2.08 11.63 8.81 5.32 3.27 12.51 -44.58%
DPS 0.00 0.00 3.50 0.00 0.00 0.00 3.50 -
NAPS 1.62 1.58 1.57 1.54 1.55 1.53 1.49 5.70%
Adjusted Per Share Value based on latest NOSH - 80,000
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 45.26 17.99 92.00 73.78 47.55 18.73 131.76 -50.79%
EPS 5.14 2.08 11.63 8.81 5.32 3.27 12.51 -44.58%
DPS 0.00 0.00 3.50 0.00 0.00 0.00 3.50 -
NAPS 1.62 1.58 1.57 1.54 1.55 1.53 1.49 5.70%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 2.04 2.07 2.17 2.02 1.92 1.62 1.43 -
P/RPS 4.51 11.51 2.36 2.74 4.04 8.65 1.09 156.62%
P/EPS 39.70 99.70 18.66 22.94 36.06 49.52 11.44 128.35%
EY 2.52 1.00 5.36 4.36 2.77 2.02 8.74 -56.19%
DY 0.00 0.00 1.61 0.00 0.00 0.00 2.45 -
P/NAPS 1.26 1.31 1.38 1.31 1.24 1.06 0.96 19.77%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 25/01/17 17/11/16 30/08/16 25/05/16 04/02/16 19/11/15 25/08/15 -
Price 2.03 2.04 2.07 2.15 1.98 1.70 1.50 -
P/RPS 4.49 11.34 2.25 2.91 4.16 9.08 1.14 148.36%
P/EPS 39.50 98.25 17.80 24.42 37.19 51.97 12.00 120.48%
EY 2.53 1.02 5.62 4.10 2.69 1.92 8.34 -54.68%
DY 0.00 0.00 1.69 0.00 0.00 0.00 2.33 -
P/NAPS 1.25 1.29 1.32 1.40 1.28 1.11 1.01 15.19%

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