[IMASPRO] YoY Annualized Quarter Result on 30-Sep-2009 [#1]

Stock
[IMASPRO] IMASPRO CORPORATION BHD
Announcement Date
23-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- 33.08%
YoY- 4.89%
Quarter Report
Latest QR
Upcoming QR
IMASPRO's Result
IMASPRO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 77,724 57,840 73,648 61,044 93,764 90,240 69,088 1.98%
PBT 5,820 5,536 10,468 11,864 11,452 14,160 10,948 -9.98%
Tax -1,300 -1,260 -2,112 -2,860 -2,868 -3,736 -2,724 -11.58%
NP 4,520 4,276 8,356 9,004 8,584 10,424 8,224 -9.48%
-
NP to SH 4,520 4,276 8,356 9,004 8,584 10,424 8,224 -9.48%
-
Tax Rate 22.34% 22.76% 20.18% 24.11% 25.04% 26.38% 24.88% -
Total Cost 73,204 53,564 65,292 52,040 85,180 79,816 60,864 3.12%
-
Net Worth 100,000 97,326 92,844 88,117 84,078 71,145 61,600 8.40%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - 11,200 -
Div Payout % - - - - - - 136.19% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 100,000 97,326 92,844 88,117 84,078 71,145 61,600 8.40%
NOSH 80,000 79,776 80,038 80,106 80,074 79,938 80,000 0.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 5.82% 7.39% 11.35% 14.75% 9.15% 11.55% 11.90% -
ROE 4.52% 4.39% 9.00% 10.22% 10.21% 14.65% 13.35% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 97.16 72.50 92.02 76.20 117.10 112.89 86.36 1.98%
EPS 5.64 5.36 10.44 11.24 10.72 13.04 10.28 -9.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 14.00 -
NAPS 1.25 1.22 1.16 1.10 1.05 0.89 0.77 8.40%
Adjusted Per Share Value based on latest NOSH - 80,106
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 97.16 72.30 92.06 76.31 117.21 112.80 86.36 1.98%
EPS 5.64 5.35 10.45 11.26 10.73 13.03 10.28 -9.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 14.00 -
NAPS 1.25 1.2166 1.1606 1.1015 1.051 0.8893 0.77 8.40%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.82 0.82 0.83 0.89 1.29 1.32 1.38 -
P/RPS 0.84 1.13 0.90 1.17 1.10 1.17 1.60 -10.17%
P/EPS 14.51 15.30 7.95 7.92 12.03 10.12 13.42 1.30%
EY 6.89 6.54 12.58 12.63 8.31 9.88 7.45 -1.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 10.14 -
P/NAPS 0.66 0.67 0.72 0.81 1.23 1.48 1.79 -15.30%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 22/11/12 16/11/11 26/11/10 23/11/09 25/11/08 22/11/07 22/11/06 -
Price 0.85 0.82 0.95 0.86 1.00 1.12 1.52 -
P/RPS 0.87 1.13 1.03 1.13 0.85 0.99 1.76 -11.07%
P/EPS 15.04 15.30 9.10 7.65 9.33 8.59 14.79 0.27%
EY 6.65 6.54 10.99 13.07 10.72 11.64 6.76 -0.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 9.21 -
P/NAPS 0.68 0.67 0.82 0.78 0.95 1.26 1.97 -16.23%

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