[IMASPRO] QoQ Quarter Result on 31-Mar-2007 [#3]

Stock
[IMASPRO] IMASPRO CORPORATION BHD
Announcement Date
22-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- 14.35%
YoY- 14.77%
Quarter Report
Latest QR
Upcoming QR
IMASPRO's Result
IMASPRO's Financial Summary
View:
Show?
Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 33,630 22,560 22,894 22,012 23,748 17,272 24,396 23.78%
PBT 5,691 3,540 2,309 4,038 3,850 2,737 3,160 47.86%
Tax -1,335 -934 687 -938 -1,139 -681 -891 30.84%
NP 4,356 2,606 2,996 3,100 2,711 2,056 2,269 54.28%
-
NP to SH 4,356 2,606 2,996 3,100 2,711 2,056 2,269 54.28%
-
Tax Rate 23.46% 26.38% -29.75% 23.23% 29.58% 24.88% 28.20% -
Total Cost 29,274 19,954 19,898 18,912 21,037 15,216 22,127 20.45%
-
Net Worth 75,131 71,145 67,909 65,515 64,776 61,600 59,920 16.23%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 2,797 - - - - 2,800 - -
Div Payout % 64.22% - - - - 136.19% - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 75,131 71,145 67,909 65,515 64,776 61,600 59,920 16.23%
NOSH 79,926 79,938 79,893 79,896 79,970 80,000 79,894 0.02%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 12.95% 11.55% 13.09% 14.08% 11.42% 11.90% 9.30% -
ROE 5.80% 3.66% 4.41% 4.73% 4.19% 3.34% 3.79% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 42.08 28.22 28.66 27.55 29.70 21.59 30.54 23.75%
EPS 5.45 3.26 3.75 3.88 3.39 2.57 2.84 54.24%
DPS 3.50 0.00 0.00 0.00 0.00 3.50 0.00 -
NAPS 0.94 0.89 0.85 0.82 0.81 0.77 0.75 16.19%
Adjusted Per Share Value based on latest NOSH - 79,896
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 42.04 28.20 28.62 27.52 29.69 21.59 30.50 23.78%
EPS 5.45 3.26 3.75 3.88 3.39 2.57 2.84 54.24%
DPS 3.50 0.00 0.00 0.00 0.00 3.50 0.00 -
NAPS 0.9391 0.8893 0.8489 0.8189 0.8097 0.77 0.749 16.22%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.30 1.32 1.50 1.55 1.60 1.38 1.19 -
P/RPS 3.09 4.68 5.23 5.63 5.39 6.39 3.90 -14.33%
P/EPS 23.85 40.49 40.00 39.95 47.20 53.70 41.90 -31.24%
EY 4.19 2.47 2.50 2.50 2.12 1.86 2.39 45.24%
DY 2.69 0.00 0.00 0.00 0.00 2.54 0.00 -
P/NAPS 1.38 1.48 1.76 1.89 1.98 1.79 1.59 -8.98%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 04/02/08 22/11/07 29/08/07 22/05/07 15/02/07 22/11/06 30/08/06 -
Price 1.29 1.12 1.29 1.45 1.48 1.52 1.44 -
P/RPS 3.07 3.97 4.50 5.26 4.98 7.04 4.72 -24.87%
P/EPS 23.67 34.36 34.40 37.37 43.66 59.14 50.70 -39.73%
EY 4.22 2.91 2.91 2.68 2.29 1.69 1.97 65.94%
DY 2.71 0.00 0.00 0.00 0.00 2.30 0.00 -
P/NAPS 1.37 1.26 1.52 1.77 1.83 1.97 1.92 -20.10%

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