[IMASPRO] QoQ Cumulative Quarter Result on 31-Mar-2018 [#3]

Announcement Date
23-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Mar-2018 [#3]
Profit Trend
QoQ- -4.27%
YoY- 2.66%
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 35,076 14,232 81,187 61,913 43,120 15,375 66,016 -34.32%
PBT 2,091 1,000 7,073 6,787 7,001 302 8,062 -59.22%
Tax -630 -234 -1,339 -954 -908 -98 -2,336 -58.15%
NP 1,461 766 5,734 5,833 6,093 204 5,726 -59.67%
-
NP to SH 1,461 766 5,734 5,833 6,093 204 5,726 -59.67%
-
Tax Rate 30.13% 23.40% 18.93% 14.06% 12.97% 32.45% 28.98% -
Total Cost 33,615 13,466 75,453 56,080 37,027 15,171 60,290 -32.18%
-
Net Worth 132,799 131,999 131,199 131,999 135,200 129,600 129,600 1.63%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - 2,800 - - - 2,800 -
Div Payout % - - 48.83% - - - 48.90% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 132,799 131,999 131,199 131,999 135,200 129,600 129,600 1.63%
NOSH 80,000 80,000 80,000 80,000 80,000 80,000 80,000 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 4.17% 5.38% 7.06% 9.42% 14.13% 1.33% 8.67% -
ROE 1.10% 0.58% 4.37% 4.42% 4.51% 0.16% 4.42% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 43.85 17.79 101.48 77.39 53.90 19.22 82.52 -34.31%
EPS 1.83 0.96 7.17 7.29 7.62 0.26 7.16 -59.62%
DPS 0.00 0.00 3.50 0.00 0.00 0.00 3.50 -
NAPS 1.66 1.65 1.64 1.65 1.69 1.62 1.62 1.63%
Adjusted Per Share Value based on latest NOSH - 80,000
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 43.85 17.79 101.48 77.39 53.90 19.22 82.52 -34.31%
EPS 1.83 0.96 7.17 7.29 7.62 0.26 7.16 -59.62%
DPS 0.00 0.00 3.50 0.00 0.00 0.00 3.50 -
NAPS 1.66 1.65 1.64 1.65 1.69 1.62 1.62 1.63%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 2.27 2.10 1.90 1.84 1.81 1.83 1.82 -
P/RPS 5.18 11.80 1.87 2.38 3.36 9.52 2.21 76.17%
P/EPS 124.30 219.32 26.51 25.24 23.76 717.65 25.43 187.18%
EY 0.80 0.46 3.77 3.96 4.21 0.14 3.93 -65.29%
DY 0.00 0.00 1.84 0.00 0.00 0.00 1.92 -
P/NAPS 1.37 1.27 1.16 1.12 1.07 1.13 1.12 14.33%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 29/01/19 22/11/18 27/08/18 23/05/18 07/02/18 22/11/17 29/08/17 -
Price 2.00 2.17 2.25 2.35 1.79 1.81 1.86 -
P/RPS 4.56 12.20 2.22 3.04 3.32 9.42 2.25 59.94%
P/EPS 109.51 226.63 31.39 32.23 23.50 709.80 25.99 160.19%
EY 0.91 0.44 3.19 3.10 4.25 0.14 3.85 -61.67%
DY 0.00 0.00 1.56 0.00 0.00 0.00 1.88 -
P/NAPS 1.20 1.32 1.37 1.42 1.06 1.12 1.15 2.86%

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