[IMASPRO] QoQ Quarter Result on 30-Sep-2008 [#1]

Stock
[IMASPRO] IMASPRO CORPORATION BHD
Announcement Date
25-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Sep-2008 [#1]
Profit Trend
QoQ- -42.82%
YoY- -17.65%
Quarter Report
Latest QR
Upcoming QR
IMASPRO's Result
IMASPRO's Financial Summary
View:
Show?
Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 15,476 19,024 25,076 23,441 43,131 51,358 33,630 -40.42%
PBT 3,041 1,157 1,467 2,863 4,978 7,492 5,691 -34.17%
Tax -741 -139 -165 -717 -1,225 -1,872 -1,335 -32.48%
NP 2,300 1,018 1,302 2,146 3,753 5,620 4,356 -34.69%
-
NP to SH 2,300 1,018 1,302 2,146 3,753 5,620 4,356 -34.69%
-
Tax Rate 24.37% 12.01% 11.25% 25.04% 24.61% 24.99% 23.46% -
Total Cost 13,176 18,006 23,774 21,295 39,378 45,738 29,274 -41.29%
-
Net Worth 86,249 84,165 85,468 84,078 82,421 78,344 75,131 9.64%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 2,795 - - - - - 2,797 -0.04%
Div Payout % 121.53% - - - - - 64.22% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 86,249 84,165 85,468 84,078 82,421 78,344 75,131 9.64%
NOSH 79,861 80,157 79,877 80,074 80,021 79,943 79,926 -0.05%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 14.86% 5.35% 5.19% 9.15% 8.70% 10.94% 12.95% -
ROE 2.67% 1.21% 1.52% 2.55% 4.55% 7.17% 5.80% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 19.38 23.73 31.39 29.27 53.90 64.24 42.08 -40.39%
EPS 2.88 1.27 1.63 2.68 4.69 7.03 5.45 -34.66%
DPS 3.50 0.00 0.00 0.00 0.00 0.00 3.50 0.00%
NAPS 1.08 1.05 1.07 1.05 1.03 0.98 0.94 9.70%
Adjusted Per Share Value based on latest NOSH - 80,074
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 19.35 23.78 31.35 29.30 53.91 64.20 42.04 -40.41%
EPS 2.88 1.27 1.63 2.68 4.69 7.02 5.45 -34.66%
DPS 3.49 0.00 0.00 0.00 0.00 0.00 3.50 -0.19%
NAPS 1.0781 1.0521 1.0684 1.051 1.0303 0.9793 0.9391 9.64%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.85 0.92 0.98 1.29 1.48 1.25 1.30 -
P/RPS 4.39 3.88 3.12 4.41 2.75 1.95 3.09 26.40%
P/EPS 29.51 72.44 60.12 48.13 31.56 17.78 23.85 15.26%
EY 3.39 1.38 1.66 2.08 3.17 5.62 4.19 -13.18%
DY 4.12 0.00 0.00 0.00 0.00 0.00 2.69 32.90%
P/NAPS 0.79 0.88 0.92 1.23 1.44 1.28 1.38 -31.07%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 26/08/09 21/05/09 25/02/09 25/11/08 28/08/08 27/05/08 04/02/08 -
Price 0.81 0.86 0.92 1.00 1.44 1.46 1.29 -
P/RPS 4.18 3.62 2.93 3.42 2.67 2.27 3.07 22.86%
P/EPS 28.12 67.72 56.44 37.31 30.70 20.77 23.67 12.18%
EY 3.56 1.48 1.77 2.68 3.26 4.82 4.22 -10.72%
DY 4.32 0.00 0.00 0.00 0.00 0.00 2.71 36.50%
P/NAPS 0.75 0.82 0.86 0.95 1.40 1.49 1.37 -33.10%

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