[IMASPRO] YoY Annualized Quarter Result on 31-Mar-2020 [#3]

Announcement Date
20-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Mar-2020 [#3]
Profit Trend
QoQ- -0.13%
YoY- 290.36%
View:
Show?
Annualized Quarter Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 51,552 80,708 58,268 69,558 70,041 82,550 70,093 -4.98%
PBT 1,525 20,302 7,594 4,684 1,469 9,049 9,493 -26.25%
Tax -456 -3,154 -1,693 -1,066 -542 -1,272 -1,917 -21.27%
NP 1,069 17,148 5,901 3,617 926 7,777 7,576 -27.83%
-
NP to SH 1,069 17,148 5,901 3,617 926 7,777 7,576 -27.83%
-
Tax Rate 29.90% 15.54% 22.29% 22.76% 36.90% 14.06% 20.19% -
Total Cost 50,482 63,560 52,366 65,941 69,114 74,773 62,517 -3.49%
-
Net Worth 123,999 136,000 128,800 128,800 129,600 131,999 128,800 -0.63%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 123,999 136,000 128,800 128,800 129,600 131,999 128,800 -0.63%
NOSH 80,000 80,000 80,000 80,000 80,000 80,000 80,000 0.00%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 2.07% 21.25% 10.13% 5.20% 1.32% 9.42% 10.81% -
ROE 0.86% 12.61% 4.58% 2.81% 0.72% 5.89% 5.88% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 64.44 100.89 72.84 86.95 87.55 103.19 87.62 -4.99%
EPS 1.33 21.44 7.37 4.52 1.16 9.72 9.47 -27.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.55 1.70 1.61 1.61 1.62 1.65 1.61 -0.63%
Adjusted Per Share Value based on latest NOSH - 80,000
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 64.44 100.89 72.84 86.95 87.55 103.19 87.62 -4.99%
EPS 1.33 21.44 7.37 4.52 1.16 9.72 9.47 -27.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.55 1.70 1.61 1.61 1.62 1.65 1.61 -0.63%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 5.76 2.95 2.05 2.13 1.98 1.84 1.92 -
P/RPS 8.94 2.92 2.81 2.45 2.26 1.78 2.19 26.40%
P/EPS 430.92 13.76 27.79 47.11 170.94 18.93 20.27 66.40%
EY 0.23 7.27 3.60 2.12 0.59 5.28 4.93 -39.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.72 1.74 1.27 1.32 1.22 1.12 1.19 20.90%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 17/05/23 18/05/22 19/05/21 20/05/20 17/05/19 23/05/18 24/05/17 -
Price 6.00 4.06 2.04 2.20 1.97 2.35 1.90 -
P/RPS 9.31 4.02 2.80 2.53 2.25 2.28 2.17 27.45%
P/EPS 448.88 18.94 27.65 48.65 170.07 24.17 20.06 67.82%
EY 0.22 5.28 3.62 2.06 0.59 4.14 4.98 -40.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.87 2.39 1.27 1.37 1.22 1.42 1.18 21.87%

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