[IMASPRO] QoQ TTM Result on 31-Dec-2018 [#2]

Stock
[IMASPRO] IMASPRO CORPORATION BHD
Announcement Date
29-Jan-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Dec-2018 [#2]
Profit Trend
QoQ- -82.5%
YoY- -85.7%
Quarter Report
Latest QR
Upcoming QR
IMASPRO's Result
IMASPRO's Financial Summary
View:
Show?
TTM Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 68,104 64,141 71,805 73,143 80,044 81,187 75,359 -6.52%
PBT 3,168 2,743 1,388 2,163 7,771 7,073 7,729 -44.79%
Tax -2,222 -2,166 -792 -1,061 -1,475 -1,339 -1,852 12.89%
NP 946 577 596 1,102 6,296 5,734 5,877 -70.37%
-
NP to SH 946 577 596 1,102 6,296 5,734 5,877 -70.37%
-
Tax Rate 70.14% 78.96% 57.06% 49.05% 18.98% 18.93% 23.96% -
Total Cost 67,158 63,564 71,209 72,041 73,748 75,453 69,482 -2.24%
-
Net Worth 129,600 128,000 129,600 132,799 131,999 131,199 131,999 -1.21%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 2,800 2,800 2,800 2,800 2,800 2,800 2,800 0.00%
Div Payout % 295.98% 485.27% 469.80% 254.08% 44.47% 48.83% 47.64% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 129,600 128,000 129,600 132,799 131,999 131,199 131,999 -1.21%
NOSH 80,000 80,000 80,000 80,000 80,000 80,000 80,000 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 1.39% 0.90% 0.83% 1.51% 7.87% 7.06% 7.80% -
ROE 0.73% 0.45% 0.46% 0.83% 4.77% 4.37% 4.45% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 85.13 80.18 89.76 91.43 100.06 101.48 94.20 -6.52%
EPS 1.18 0.72 0.75 1.38 7.87 7.17 7.35 -70.42%
DPS 3.50 3.50 3.50 3.50 3.50 3.50 3.50 0.00%
NAPS 1.62 1.60 1.62 1.66 1.65 1.64 1.65 -1.21%
Adjusted Per Share Value based on latest NOSH - 80,000
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 85.13 80.18 89.76 91.43 100.06 101.48 94.20 -6.52%
EPS 1.18 0.72 0.75 1.38 7.87 7.17 7.35 -70.42%
DPS 3.50 3.50 3.50 3.50 3.50 3.50 3.50 0.00%
NAPS 1.62 1.60 1.62 1.66 1.65 1.64 1.65 -1.21%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 2.22 2.22 1.98 2.27 2.10 1.90 1.84 -
P/RPS 2.61 2.77 2.21 2.48 2.10 1.87 1.95 21.43%
P/EPS 187.74 307.80 265.77 164.79 26.68 26.51 25.05 282.50%
EY 0.53 0.32 0.38 0.61 3.75 3.77 3.99 -73.93%
DY 1.58 1.58 1.77 1.54 1.67 1.84 1.90 -11.55%
P/NAPS 1.37 1.39 1.22 1.37 1.27 1.16 1.12 14.36%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 20/11/19 21/08/19 17/05/19 29/01/19 22/11/18 27/08/18 23/05/18 -
Price 2.08 2.19 1.97 2.00 2.17 2.25 2.35 -
P/RPS 2.44 2.73 2.19 2.19 2.17 2.22 2.49 -1.34%
P/EPS 175.90 303.64 264.43 145.19 27.57 31.39 31.99 211.20%
EY 0.57 0.33 0.38 0.69 3.63 3.19 3.13 -67.83%
DY 1.68 1.60 1.78 1.75 1.61 1.56 1.49 8.32%
P/NAPS 1.28 1.37 1.22 1.20 1.32 1.37 1.42 -6.67%

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