[IMASPRO] QoQ TTM Result on 30-Jun-2024 [#4]

Announcement Date
29-Aug-2024
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2024
Quarter
30-Jun-2024 [#4]
Profit Trend
QoQ- 5.44%
YoY- 206.47%
View:
Show?
TTM Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 51,467 50,949 54,225 51,766 50,141 54,739 55,338 -4.72%
PBT 7,432 7,184 5,102 3,394 2,527 1,136 3,492 65.53%
Tax -2,314 -2,330 -1,715 -1,073 -731 -11,009 -11,556 -65.80%
NP 5,118 4,854 3,387 2,321 1,796 -9,873 -8,064 -
-
NP to SH 5,118 4,854 3,387 2,195 1,670 -9,999 -8,190 -
-
Tax Rate 31.14% 32.43% 33.61% 31.61% 28.93% 969.10% 330.93% -
Total Cost 46,349 46,095 50,838 49,445 48,345 64,612 63,402 -18.86%
-
Net Worth 127,200 125,600 127,200 127,200 124,799 123,999 126,400 0.42%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div - - - - - 2,800 2,800 -
Div Payout % - - - - - 0.00% 0.00% -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 127,200 125,600 127,200 127,200 124,799 123,999 126,400 0.42%
NOSH 80,000 80,000 80,000 80,000 80,000 80,000 80,000 0.00%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 9.94% 9.53% 6.25% 4.48% 3.58% -18.04% -14.57% -
ROE 4.02% 3.86% 2.66% 1.73% 1.34% -8.06% -6.48% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 64.33 63.69 67.78 64.71 62.68 68.42 69.17 -4.72%
EPS 6.40 6.07 4.23 2.74 2.09 -12.50 -10.24 -
DPS 0.00 0.00 0.00 0.00 0.00 3.50 3.50 -
NAPS 1.59 1.57 1.59 1.59 1.56 1.55 1.58 0.42%
Adjusted Per Share Value based on latest NOSH - 80,000
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 64.33 63.69 67.78 64.71 62.68 68.42 69.17 -4.72%
EPS 6.40 6.07 4.23 2.74 2.09 -12.50 -10.24 -
DPS 0.00 0.00 0.00 0.00 0.00 3.50 3.50 -
NAPS 1.59 1.57 1.59 1.59 1.56 1.55 1.58 0.42%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 1.07 1.18 3.83 5.64 5.41 5.76 5.85 -
P/RPS 1.66 1.85 5.65 8.72 8.63 8.42 8.46 -66.26%
P/EPS 16.73 19.45 90.46 205.56 259.16 -46.08 -57.14 -
EY 5.98 5.14 1.11 0.49 0.39 -2.17 -1.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.61 0.60 -
P/NAPS 0.67 0.75 2.41 3.55 3.47 3.72 3.70 -68.02%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 29/08/24 15/05/24 21/02/24 22/11/23 23/08/23 17/05/23 22/02/23 -
Price 0.98 1.08 1.30 5.44 5.65 6.00 5.94 -
P/RPS 1.52 1.70 1.92 8.41 9.01 8.77 8.59 -68.51%
P/EPS 15.32 17.80 30.71 198.27 270.66 -48.00 -58.02 -
EY 6.53 5.62 3.26 0.50 0.37 -2.08 -1.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.58 0.59 -
P/NAPS 0.62 0.69 0.82 3.42 3.62 3.87 3.76 -69.96%

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