[IMASPRO] QoQ Quarter Result on 30-Sep-2011 [#1]

Stock
[IMASPRO] IMASPRO CORPORATION BHD
Announcement Date
16-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Sep-2011 [#1]
Profit Trend
QoQ- -48.41%
YoY- -48.83%
Quarter Report
Latest QR
Upcoming QR
IMASPRO's Result
IMASPRO's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 23,713 22,013 16,298 14,460 21,053 23,124 23,814 -0.28%
PBT 2,260 1,598 1,293 1,384 2,666 1,826 3,058 -18.27%
Tax -521 -317 -287 -315 -594 -296 -651 -13.81%
NP 1,739 1,281 1,006 1,069 2,072 1,530 2,407 -19.49%
-
NP to SH 1,739 1,281 1,006 1,069 2,072 1,530 2,407 -19.49%
-
Tax Rate 23.05% 19.84% 22.20% 22.76% 22.28% 16.21% 21.29% -
Total Cost 21,974 20,732 15,292 13,391 18,981 21,594 21,407 1.75%
-
Net Worth 99,200 96,800 98,204 97,326 96,000 93,722 95,160 2.81%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 2,800 - - - 2,800 - - -
Div Payout % 161.01% - - - 135.14% - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 99,200 96,800 98,204 97,326 96,000 93,722 95,160 2.81%
NOSH 80,000 80,000 79,841 79,776 80,000 80,104 79,966 0.02%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 7.33% 5.82% 6.17% 7.39% 9.84% 6.62% 10.11% -
ROE 1.75% 1.32% 1.02% 1.10% 2.16% 1.63% 2.53% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 29.64 27.52 20.41 18.13 26.32 28.87 29.78 -0.31%
EPS 2.17 1.60 1.26 1.34 2.59 1.91 3.01 -19.61%
DPS 3.50 0.00 0.00 0.00 3.50 0.00 0.00 -
NAPS 1.24 1.21 1.23 1.22 1.20 1.17 1.19 2.78%
Adjusted Per Share Value based on latest NOSH - 79,776
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 29.64 27.52 20.37 18.08 26.32 28.91 29.77 -0.29%
EPS 2.17 1.60 1.26 1.34 2.59 1.91 3.01 -19.61%
DPS 3.50 0.00 0.00 0.00 3.50 0.00 0.00 -
NAPS 1.24 1.21 1.2276 1.2166 1.20 1.1715 1.1895 2.81%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.83 0.88 0.83 0.82 0.925 0.88 0.89 -
P/RPS 2.80 3.20 4.07 4.52 3.51 3.05 2.99 -4.28%
P/EPS 38.18 54.96 65.87 61.19 35.71 46.07 29.57 18.59%
EY 2.62 1.82 1.52 1.63 2.80 2.17 3.38 -15.62%
DY 4.22 0.00 0.00 0.00 3.78 0.00 0.00 -
P/NAPS 0.67 0.73 0.67 0.67 0.77 0.75 0.75 -7.25%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 21/05/12 23/02/12 16/11/11 25/08/11 26/05/11 28/01/11 -
Price 0.83 0.83 0.85 0.82 0.84 0.93 0.92 -
P/RPS 2.80 3.02 4.16 4.52 3.19 3.22 3.09 -6.36%
P/EPS 38.18 51.83 67.46 61.19 32.43 48.69 30.56 16.01%
EY 2.62 1.93 1.48 1.63 3.08 2.05 3.27 -13.74%
DY 4.22 0.00 0.00 0.00 4.17 0.00 0.00 -
P/NAPS 0.67 0.69 0.69 0.67 0.70 0.79 0.77 -8.86%

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