[IMASPRO] YoY Cumulative Quarter Result on 30-Jun-2010 [#4]

Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Jun-2010 [#4]
Profit Trend
QoQ- 35.42%
YoY- 22.35%
View:
Show?
Cumulative Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 105,168 76,484 86,403 76,567 83,017 150,679 85,926 3.42%
PBT 9,293 6,535 10,167 10,310 8,528 21,701 12,934 -5.35%
Tax -1,790 -1,440 -2,069 -2,032 -1,762 -5,366 -2,071 -2.39%
NP 7,503 5,095 8,098 8,278 6,766 16,335 10,863 -5.97%
-
NP to SH 7,503 5,095 8,098 8,278 6,766 16,335 10,863 -5.97%
-
Tax Rate 19.26% 22.04% 20.35% 19.71% 20.66% 24.73% 16.01% -
Total Cost 97,665 71,389 78,305 68,289 76,251 134,344 75,063 4.48%
-
Net Worth 103,999 99,200 96,023 91,177 86,374 82,394 67,993 7.33%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 2,800 2,800 2,800 2,799 2,799 2,799 2,799 0.00%
Div Payout % 37.32% 54.96% 34.58% 33.82% 41.37% 17.14% 25.77% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 103,999 99,200 96,023 91,177 86,374 82,394 67,993 7.33%
NOSH 80,000 80,000 80,019 79,980 79,976 79,995 79,992 0.00%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 7.13% 6.66% 9.37% 10.81% 8.15% 10.84% 12.64% -
ROE 7.21% 5.14% 8.43% 9.08% 7.83% 19.83% 15.98% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 131.46 95.61 107.98 95.73 103.80 188.36 107.42 3.42%
EPS 9.38 6.37 10.12 10.35 8.46 20.42 13.58 -5.97%
DPS 3.50 3.50 3.50 3.50 3.50 3.50 3.50 0.00%
NAPS 1.30 1.24 1.20 1.14 1.08 1.03 0.85 7.33%
Adjusted Per Share Value based on latest NOSH - 79,889
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 131.46 95.61 108.00 95.71 103.77 188.35 107.41 3.42%
EPS 9.38 6.37 10.12 10.35 8.46 20.42 13.58 -5.97%
DPS 3.50 3.50 3.50 3.50 3.50 3.50 3.50 0.00%
NAPS 1.30 1.24 1.2003 1.1397 1.0797 1.0299 0.8499 7.33%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.90 0.83 0.925 0.85 0.85 1.48 1.50 -
P/RPS 0.68 0.87 0.86 0.89 0.82 0.79 1.40 -11.32%
P/EPS 9.60 13.03 9.14 8.21 10.05 7.25 11.05 -2.31%
EY 10.42 7.67 10.94 12.18 9.95 13.80 9.05 2.37%
DY 3.89 4.22 3.78 4.12 4.12 2.36 2.33 8.90%
P/NAPS 0.69 0.67 0.77 0.75 0.79 1.44 1.76 -14.43%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 27/08/13 29/08/12 25/08/11 26/08/10 26/08/09 28/08/08 29/08/07 -
Price 0.915 0.83 0.84 0.84 0.81 1.44 1.29 -
P/RPS 0.70 0.87 0.78 0.88 0.78 0.76 1.20 -8.58%
P/EPS 9.76 13.03 8.30 8.12 9.57 7.05 9.50 0.45%
EY 10.25 7.67 12.05 12.32 10.44 14.18 10.53 -0.44%
DY 3.83 4.22 4.17 4.17 4.32 2.43 2.71 5.92%
P/NAPS 0.70 0.67 0.70 0.74 0.75 1.40 1.52 -12.11%

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