[IMASPRO] QoQ Quarter Result on 31-Dec-2019 [#2]

Announcement Date
20-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Dec-2019 [#2]
Profit Trend
QoQ- -40.44%
YoY- -2.73%
View:
Show?
Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 11,607 14,353 16,207 17,767 18,195 11,610 17,455 -23.75%
PBT 1,478 1,256 1,197 891 1,425 1,641 -989 -
Tax -330 -2,863 -295 -215 -290 -1,759 223 -
NP 1,148 -1,607 902 676 1,135 -118 -766 -
-
NP to SH 1,148 -1,607 902 676 1,135 -118 -766 -
-
Tax Rate 22.33% 227.95% 24.64% 24.13% 20.35% 107.19% - -
Total Cost 10,459 15,960 15,305 17,091 17,060 11,728 18,221 -30.86%
-
Net Worth 128,000 127,200 128,800 129,600 129,600 128,000 129,600 -0.82%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - 2,800 - - - 2,800 - -
Div Payout % - 0.00% - - - 0.00% - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 128,000 127,200 128,800 129,600 129,600 128,000 129,600 -0.82%
NOSH 80,000 80,000 80,000 80,000 80,000 80,000 80,000 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 9.89% -11.20% 5.57% 3.80% 6.24% -1.02% -4.39% -
ROE 0.90% -1.26% 0.70% 0.52% 0.88% -0.09% -0.59% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 14.51 17.94 20.26 22.21 22.74 14.51 21.82 -23.75%
EPS 1.44 -2.01 1.13 0.85 1.42 -0.15 -0.96 -
DPS 0.00 3.50 0.00 0.00 0.00 3.50 0.00 -
NAPS 1.60 1.59 1.61 1.62 1.62 1.60 1.62 -0.82%
Adjusted Per Share Value based on latest NOSH - 80,000
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 14.51 17.94 20.26 22.21 22.74 14.51 21.82 -23.75%
EPS 1.44 -2.01 1.13 0.85 1.42 -0.15 -0.96 -
DPS 0.00 3.50 0.00 0.00 0.00 3.50 0.00 -
NAPS 1.60 1.59 1.61 1.62 1.62 1.60 1.62 -0.82%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 2.28 2.13 2.13 2.12 2.22 2.22 1.98 -
P/RPS 15.71 11.87 10.51 9.55 9.76 15.30 9.07 44.08%
P/EPS 158.89 -106.04 188.91 250.89 156.48 -1,505.08 -206.79 -
EY 0.63 -0.94 0.53 0.40 0.64 -0.07 -0.48 -
DY 0.00 1.64 0.00 0.00 0.00 1.58 0.00 -
P/NAPS 1.43 1.34 1.32 1.31 1.37 1.39 1.22 11.13%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 18/11/20 26/08/20 20/05/20 20/02/20 20/11/19 21/08/19 17/05/19 -
Price 2.04 2.13 2.20 2.21 2.08 2.19 1.97 -
P/RPS 14.06 11.87 10.86 9.95 9.15 15.09 9.03 34.22%
P/EPS 142.16 -106.04 195.12 261.54 146.61 -1,484.75 -205.74 -
EY 0.70 -0.94 0.51 0.38 0.68 -0.07 -0.49 -
DY 0.00 1.64 0.00 0.00 0.00 1.60 0.00 -
P/NAPS 1.28 1.34 1.37 1.36 1.28 1.37 1.22 3.24%

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