[IMASPRO] YoY Annualized Quarter Result on 30-Sep-2010 [#1]

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Annualized Quarter Result
Revenue	86,616	77,724	57,840	73,648	61,044	93,764	90,240	-0.68%
YoY %	11.44%	34.38%	-21.46%	20.65%	-34.90%	3.91%	-	-
Horiz. %	95.98%	86.13%	64.10%	81.61%	67.65%	103.91%	100.00%	-
PBT	10,988	5,820	5,536	10,468	11,864	11,452	14,160	-4.13%
YoY %	88.80%	5.13%	-47.12%	-11.77%	3.60%	-19.12%	-	-
Horiz. %	77.60%	41.10%	39.10%	73.93%	83.79%	80.88%	100.00%	-
Tax	-2,540	-1,300	-1,260	-2,112	-2,860	-2,868	-3,736	-6.22%
YoY %	-95.38%	-3.17%	40.34%	26.15%	0.28%	23.23%	-	-
Horiz. %	67.99%	34.80%	33.73%	56.53%	76.55%	76.77%	100.00%	-
NP	8,448	4,520	4,276	8,356	9,004	8,584	10,424	-3.43%
YoY %	86.90%	5.71%	-48.83%	-7.20%	4.89%	-17.65%	-	-
Horiz. %	81.04%	43.36%	41.02%	80.16%	86.38%	82.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	8,448	4,520	4,276	8,356	9,004	8,584	10,424	-3.43%
YoY %	86.90%	5.71%	-48.83%	-7.20%	4.89%	-17.65%	-	-
Horiz. %	81.04%	43.36%	41.02%	80.16%	86.38%	82.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.12%	22.34%	22.76%	20.18%	24.11%	25.04%	26.38%	-
YoY %	3.49%	-1.85%	12.78%	-16.30%	-3.71%	-5.08%	-	-
Horiz. %	87.64%	84.69%	86.28%	76.50%	91.39%	94.92%	100.00%	-
Total Cost	78,168	73,204	53,564	65,292	52,040	85,180	79,816	-0.34%
YoY %	6.78%	36.67%	-17.96%	25.47%	-38.91%	6.72%	-	-
Horiz. %	97.94%	91.72%	67.11%	81.80%	65.20%	106.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	106,400	100,000	97,326	92,844	88,117	84,078	71,145	6.93%
YoY %	6.40%	2.75%	4.83%	5.36%	4.80%	18.18%	-	-
Horiz. %	149.55%	140.56%	136.80%	130.50%	123.86%	118.18%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Equity
Net Worth	106,400	100,000	97,326	92,844	88,117	84,078	71,145	6.93%
YoY %	6.40%	2.75%	4.83%	5.36%	4.80%	18.18%	-	-
Horiz. %	149.55%	140.56%	136.80%	130.50%	123.86%	118.18%	100.00%	-
NOSH	80,000	80,000	79,776	80,038	80,106	80,074	79,938	0.01%
YoY %	0.00%	0.28%	-0.33%	-0.08%	0.04%	0.17%	-	-
Horiz. %	100.08%	100.08%	99.80%	100.13%	100.21%	100.17%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Ratio Analysis
NP Margin	9.75%	5.82%	7.39%	11.35%	14.75%	9.15%	11.55%	-
YoY %	67.53%	-21.24%	-34.89%	-23.05%	61.20%	-20.78%	-	-
Horiz. %	84.42%	50.39%	63.98%	98.27%	127.71%	79.22%	100.00%	-
ROE	7.94%	4.52%	4.39%	9.00%	10.22%	10.21%	14.65%	-
YoY %	75.66%	2.96%	-51.22%	-11.94%	0.10%	-30.31%	-	-
Horiz. %	54.20%	30.85%	29.97%	61.43%	69.76%	69.69%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Per Share
RPS	108.27	97.16	72.50	92.02	76.20	117.10	112.89	-0.69%
YoY %	11.43%	34.01%	-21.21%	20.76%	-34.93%	3.73%	-	-
Horiz. %	95.91%	86.07%	64.22%	81.51%	67.50%	103.73%	100.00%	-
EPS	10.56	5.64	5.36	10.44	11.24	10.72	13.04	-3.45%
YoY %	87.23%	5.22%	-48.66%	-7.12%	4.85%	-17.79%	-	-
Horiz. %	80.98%	43.25%	41.10%	80.06%	86.20%	82.21%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.33	1.25	1.22	1.16	1.10	1.05	0.89	6.91%
YoY %	6.40%	2.46%	5.17%	5.45%	4.76%	17.98%	-	-
Horiz. %	149.44%	140.45%	137.08%	130.34%	123.60%	117.98%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Adjusted Per Share Value based on latest NOSH - 80,038
RPS	108.27	97.16	72.30	92.06	76.31	117.21	112.80	-0.68%
YoY %	11.43%	34.38%	-21.46%	20.64%	-34.89%	3.91%	-	-
Horiz. %	95.98%	86.13%	64.10%	81.61%	67.65%	103.91%	100.00%	-
EPS	10.56	5.64	5.35	10.45	11.26	10.73	13.03	-3.43%
YoY %	87.23%	5.42%	-48.80%	-7.19%	4.94%	-17.65%	-	-
Horiz. %	81.04%	43.28%	41.06%	80.20%	86.42%	82.35%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.33	1.25	1.2166	1.1606	1.1015	1.051	0.8893	6.93%
YoY %	6.40%	2.75%	4.83%	5.37%	4.80%	18.18%	-	-
Horiz. %	149.56%	140.56%	136.80%	130.51%	123.86%	118.18%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	-
Price	0.91	0.82	0.82	0.83	0.89	1.29	1.32	-
P/RPS	0.84	0.84	1.13	0.90	1.17	1.10	1.17	-5.36%
YoY %	0.00%	-25.66%	25.56%	-23.08%	6.36%	-5.98%	-	-
Horiz. %	71.79%	71.79%	96.58%	76.92%	100.00%	94.02%	100.00%	-
P/EPS	8.62	14.51	15.30	7.95	7.92	12.03	10.12	-2.63%
YoY %	-40.59%	-5.16%	92.45%	0.38%	-34.16%	18.87%	-	-
Horiz. %	85.18%	143.38%	151.19%	78.56%	78.26%	118.87%	100.00%	-
EY	11.60	6.89	6.54	12.58	12.63	8.31	9.88	2.70%
YoY %	68.36%	5.35%	-48.01%	-0.40%	51.99%	-15.89%	-	-
Horiz. %	117.41%	69.74%	66.19%	127.33%	127.83%	84.11%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.68	0.66	0.67	0.72	0.81	1.23	1.48	-12.14%
YoY %	3.03%	-1.49%	-6.94%	-11.11%	-34.15%	-16.89%	-	-
Horiz. %	45.95%	44.59%	45.27%	48.65%	54.73%	83.11%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Price Multiplier on Announcement Date
Date	19/11/13	22/11/12	16/11/11	26/11/10	23/11/09	25/11/08	22/11/07	-
Price	1.03	0.85	0.82	0.95	0.86	1.00	1.12	-
P/RPS	0.95	0.87	1.13	1.03	1.13	0.85	0.99	-0.68%
YoY %	9.20%	-23.01%	9.71%	-8.85%	32.94%	-14.14%	-	-
Horiz. %	95.96%	87.88%	114.14%	104.04%	114.14%	85.86%	100.00%	-
P/EPS	9.75	15.04	15.30	9.10	7.65	9.33	8.59	2.13%
YoY %	-35.17%	-1.70%	68.13%	18.95%	-18.01%	8.61%	-	-
Horiz. %	113.50%	175.09%	178.11%	105.94%	89.06%	108.61%	100.00%	-
EY	10.25	6.65	6.54	10.99	13.07	10.72	11.64	-2.09%
YoY %	54.14%	1.68%	-40.49%	-15.91%	21.92%	-7.90%	-	-
Horiz. %	88.06%	57.13%	56.19%	94.42%	112.29%	92.10%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.77	0.68	0.67	0.82	0.78	0.95	1.26	-7.87%
YoY %	13.24%	1.49%	-18.29%	5.13%	-17.89%	-24.60%	-	-
Horiz. %	61.11%	53.97%	53.17%	65.08%	61.90%	75.40%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos