[IMASPRO] QoQ Quarter Result on 31-Mar-2009 [#3]

Stock
[IMASPRO] IMASPRO CORPORATION BHD
Announcement Date
21-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- -21.81%
YoY- -81.89%
Quarter Report
Latest QR
Upcoming QR
IMASPRO's Result
IMASPRO's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 21,874 15,261 15,476 19,024 25,076 23,441 43,131 -36.32%
PBT 2,781 2,966 3,041 1,157 1,467 2,863 4,978 -32.09%
Tax -553 -715 -741 -139 -165 -717 -1,225 -41.06%
NP 2,228 2,251 2,300 1,018 1,302 2,146 3,753 -29.29%
-
NP to SH 2,228 2,251 2,300 1,018 1,302 2,146 3,753 -29.29%
-
Tax Rate 19.88% 24.11% 24.37% 12.01% 11.25% 25.04% 24.61% -
Total Cost 19,646 13,010 13,176 18,006 23,774 21,295 39,378 -37.01%
-
Net Worth 90,237 88,117 86,249 84,165 85,468 84,078 82,421 6.20%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - 2,795 - - - - -
Div Payout % - - 121.53% - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 90,237 88,117 86,249 84,165 85,468 84,078 82,421 6.20%
NOSH 79,856 80,106 79,861 80,157 79,877 80,074 80,021 -0.13%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 10.19% 14.75% 14.86% 5.35% 5.19% 9.15% 8.70% -
ROE 2.47% 2.55% 2.67% 1.21% 1.52% 2.55% 4.55% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 27.39 19.05 19.38 23.73 31.39 29.27 53.90 -36.24%
EPS 2.79 2.81 2.88 1.27 1.63 2.68 4.69 -29.20%
DPS 0.00 0.00 3.50 0.00 0.00 0.00 0.00 -
NAPS 1.13 1.10 1.08 1.05 1.07 1.05 1.03 6.35%
Adjusted Per Share Value based on latest NOSH - 80,157
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 27.34 19.08 19.35 23.78 31.35 29.30 53.91 -36.32%
EPS 2.79 2.81 2.88 1.27 1.63 2.68 4.69 -29.20%
DPS 0.00 0.00 3.49 0.00 0.00 0.00 0.00 -
NAPS 1.128 1.1015 1.0781 1.0521 1.0684 1.051 1.0303 6.20%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.85 0.89 0.85 0.92 0.98 1.29 1.48 -
P/RPS 3.10 4.67 4.39 3.88 3.12 4.41 2.75 8.29%
P/EPS 30.47 31.67 29.51 72.44 60.12 48.13 31.56 -2.30%
EY 3.28 3.16 3.39 1.38 1.66 2.08 3.17 2.29%
DY 0.00 0.00 4.12 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.81 0.79 0.88 0.92 1.23 1.44 -35.18%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 11/02/10 23/11/09 26/08/09 21/05/09 25/02/09 25/11/08 28/08/08 -
Price 0.92 0.86 0.81 0.86 0.92 1.00 1.44 -
P/RPS 3.36 4.51 4.18 3.62 2.93 3.42 2.67 16.51%
P/EPS 32.97 30.60 28.12 67.72 56.44 37.31 30.70 4.85%
EY 3.03 3.27 3.56 1.48 1.77 2.68 3.26 -4.74%
DY 0.00 0.00 4.32 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.78 0.75 0.82 0.86 0.95 1.40 -30.49%

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