[IMASPRO] YoY Annualized Quarter Result on 30-Sep-2018 [#1]

Stock
[IMASPRO] IMASPRO CORPORATION BHD
Announcement Date
22-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
30-Sep-2018 [#1]
Profit Trend
QoQ- -46.56%
YoY- 275.49%
Quarter Report
Latest QR
Upcoming QR
IMASPRO's Result
IMASPRO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 52,964 46,428 72,780 56,928 61,500 57,564 59,940 -2.03%
PBT 24,676 5,912 5,700 4,000 1,208 8,164 13,820 10.13%
Tax -1,780 -1,320 -1,160 -936 -392 -1,520 -3,352 -10.00%
NP 22,896 4,592 4,540 3,064 816 6,644 10,468 13.91%
-
NP to SH 22,896 4,592 4,540 3,064 816 6,644 10,468 13.91%
-
Tax Rate 7.21% 22.33% 20.35% 23.40% 32.45% 18.62% 24.25% -
Total Cost 30,068 41,836 68,240 53,864 60,684 50,920 49,472 -7.95%
-
Net Worth 131,999 128,000 129,600 131,999 129,600 126,400 122,399 1.26%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 131,999 128,000 129,600 131,999 129,600 126,400 122,399 1.26%
NOSH 80,000 80,000 80,000 80,000 80,000 80,000 80,000 0.00%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 43.23% 9.89% 6.24% 5.38% 1.33% 11.54% 17.46% -
ROE 17.35% 3.59% 3.50% 2.32% 0.63% 5.26% 8.55% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 66.21 58.04 90.98 71.16 76.88 71.96 74.93 -2.03%
EPS 28.60 5.76 5.68 3.84 1.04 8.32 13.08 13.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.65 1.60 1.62 1.65 1.62 1.58 1.53 1.26%
Adjusted Per Share Value based on latest NOSH - 80,000
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 66.21 58.04 90.98 71.16 76.88 71.96 74.93 -2.03%
EPS 28.60 5.76 5.68 3.84 1.04 8.32 13.08 13.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.65 1.60 1.62 1.65 1.62 1.58 1.53 1.26%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 2.19 2.28 2.22 2.10 1.83 2.07 1.62 -
P/RPS 3.31 3.93 2.44 2.95 2.38 2.88 2.16 7.36%
P/EPS 7.65 39.72 39.12 54.83 179.41 24.92 12.38 -7.70%
EY 13.07 2.52 2.56 1.82 0.56 4.01 8.08 8.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.43 1.37 1.27 1.13 1.31 1.06 3.85%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 17/11/21 18/11/20 20/11/19 22/11/18 22/11/17 17/11/16 19/11/15 -
Price 2.13 2.04 2.08 2.17 1.81 2.04 1.70 -
P/RPS 3.22 3.52 2.29 3.05 2.35 2.84 2.27 5.99%
P/EPS 7.44 35.54 36.65 56.66 177.45 24.56 12.99 -8.86%
EY 13.44 2.81 2.73 1.76 0.56 4.07 7.70 9.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.28 1.28 1.32 1.12 1.29 1.11 2.53%

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