[IMASPRO] YoY Annualized Quarter Result on 30-Sep-2015 [#1]

Stock
[IMASPRO] IMASPRO CORPORATION BHD
Announcement Date
19-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Sep-2015 [#1]
Profit Trend
QoQ- 4.64%
YoY- 42.54%
Quarter Report
Latest QR
Upcoming QR
IMASPRO's Result
IMASPRO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 56,928 61,500 57,564 59,940 75,152 86,616 77,724 -5.05%
PBT 4,000 1,208 8,164 13,820 9,568 10,988 5,820 -6.05%
Tax -936 -392 -1,520 -3,352 -2,224 -2,540 -1,300 -5.32%
NP 3,064 816 6,644 10,468 7,344 8,448 4,520 -6.27%
-
NP to SH 3,064 816 6,644 10,468 7,344 8,448 4,520 -6.27%
-
Tax Rate 23.40% 32.45% 18.62% 24.25% 23.24% 23.12% 22.34% -
Total Cost 53,864 60,684 50,920 49,472 67,808 78,168 73,204 -4.98%
-
Net Worth 131,999 129,600 126,400 122,399 111,999 106,400 100,000 4.73%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 131,999 129,600 126,400 122,399 111,999 106,400 100,000 4.73%
NOSH 80,000 80,000 80,000 80,000 80,000 80,000 80,000 0.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 5.38% 1.33% 11.54% 17.46% 9.77% 9.75% 5.82% -
ROE 2.32% 0.63% 5.26% 8.55% 6.56% 7.94% 4.52% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 71.16 76.88 71.96 74.93 93.94 108.27 97.16 -5.05%
EPS 3.84 1.04 8.32 13.08 9.20 10.56 5.64 -6.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.65 1.62 1.58 1.53 1.40 1.33 1.25 4.73%
Adjusted Per Share Value based on latest NOSH - 80,000
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 71.16 76.88 71.96 74.93 93.94 108.27 97.16 -5.05%
EPS 3.84 1.04 8.32 13.08 9.20 10.56 5.64 -6.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.65 1.62 1.58 1.53 1.40 1.33 1.25 4.73%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 2.10 1.83 2.07 1.62 1.40 0.91 0.82 -
P/RPS 2.95 2.38 2.88 2.16 1.49 0.84 0.84 23.27%
P/EPS 54.83 179.41 24.92 12.38 15.25 8.62 14.51 24.79%
EY 1.82 0.56 4.01 8.08 6.56 11.60 6.89 -19.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.13 1.31 1.06 1.00 0.68 0.66 11.52%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 22/11/18 22/11/17 17/11/16 19/11/15 20/11/14 19/11/13 22/11/12 -
Price 2.17 1.81 2.04 1.70 1.25 1.03 0.85 -
P/RPS 3.05 2.35 2.84 2.27 1.33 0.95 0.87 23.24%
P/EPS 56.66 177.45 24.56 12.99 13.62 9.75 15.04 24.72%
EY 1.76 0.56 4.07 7.70 7.34 10.25 6.65 -19.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 1.12 1.29 1.11 0.89 0.77 0.68 11.68%

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