[IMASPRO] YoY Annualized Quarter Result on 31-Mar-2010 [#3]

Stock
[IMASPRO] IMASPRO CORPORATION BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- -9.01%
YoY- 36.88%
Quarter Report
Latest QR
Upcoming QR
IMASPRO's Result
IMASPRO's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 104,314 70,361 87,133 78,865 90,054 143,397 84,042 3.66%
PBT 9,358 5,700 10,001 10,212 7,316 22,297 14,166 -6.67%
Tax -1,956 -1,225 -1,966 -2,061 -1,361 -5,521 -3,677 -9.97%
NP 7,402 4,474 8,034 8,150 5,954 16,776 10,489 -5.63%
-
NP to SH 7,402 4,474 8,034 8,150 5,954 16,776 10,489 -5.63%
-
Tax Rate 20.90% 21.49% 19.66% 20.18% 18.60% 24.76% 25.96% -
Total Cost 96,912 65,886 79,098 70,714 84,100 126,621 73,553 4.69%
-
Net Worth 101,599 96,800 93,631 89,614 84,037 78,387 65,625 7.54%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - 3,735 3,732 3,734 -
Div Payout % - - - - 62.72% 22.25% 35.61% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 101,599 96,800 93,631 89,614 84,037 78,387 65,625 7.54%
NOSH 80,000 80,000 80,026 80,013 80,035 79,987 80,030 -0.00%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 7.10% 6.36% 9.22% 10.33% 6.61% 11.70% 12.48% -
ROE 7.29% 4.62% 8.58% 9.10% 7.09% 21.40% 15.98% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 130.39 87.95 108.88 98.57 112.52 179.28 105.01 3.67%
EPS 9.25 5.60 10.04 10.19 7.44 20.97 13.11 -5.64%
DPS 0.00 0.00 0.00 0.00 4.67 4.67 4.67 -
NAPS 1.27 1.21 1.17 1.12 1.05 0.98 0.82 7.55%
Adjusted Per Share Value based on latest NOSH - 80,098
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 130.39 87.95 108.92 98.58 112.57 179.25 105.05 3.66%
EPS 9.25 5.60 10.04 10.19 7.44 20.97 13.11 -5.64%
DPS 0.00 0.00 0.00 0.00 4.67 4.67 4.67 -
NAPS 1.27 1.21 1.1704 1.1202 1.0505 0.9798 0.8203 7.54%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.855 0.88 0.88 0.83 0.92 1.25 1.55 -
P/RPS 0.66 1.00 0.81 0.84 0.82 0.70 1.48 -12.58%
P/EPS 9.24 15.73 8.76 8.15 12.37 5.96 11.83 -4.03%
EY 10.82 6.36 11.41 12.27 8.09 16.78 8.46 4.18%
DY 0.00 0.00 0.00 0.00 5.07 3.73 3.01 -
P/NAPS 0.67 0.73 0.75 0.74 0.88 1.28 1.89 -15.85%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 22/05/13 21/05/12 26/05/11 26/05/10 21/05/09 27/05/08 22/05/07 -
Price 0.90 0.83 0.93 0.85 0.86 1.46 1.45 -
P/RPS 0.69 0.94 0.85 0.86 0.76 0.81 1.38 -10.90%
P/EPS 9.73 14.84 9.26 8.34 11.56 6.96 11.06 -2.11%
EY 10.28 6.74 10.80 11.98 8.65 14.37 9.04 2.16%
DY 0.00 0.00 0.00 0.00 5.43 3.20 3.22 -
P/NAPS 0.71 0.69 0.79 0.76 0.82 1.49 1.77 -14.11%

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