[IMASPRO] YoY Cumulative Quarter Result on 30-Sep-2010 [#1]

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Cumulative Result
Revenue	21,654	19,431	14,460	18,412	15,261	23,441	22,560	-0.68%
YoY %	11.44%	34.38%	-21.46%	20.65%	-34.90%	3.91%	-	-
Horiz. %	95.98%	86.13%	64.10%	81.61%	67.65%	103.91%	100.00%	-
PBT	2,747	1,455	1,384	2,617	2,966	2,863	3,540	-4.13%
YoY %	88.80%	5.13%	-47.12%	-11.77%	3.60%	-19.12%	-	-
Horiz. %	77.60%	41.10%	39.10%	73.93%	83.79%	80.88%	100.00%	-
Tax	-635	-325	-315	-528	-715	-717	-934	-6.22%
YoY %	-95.38%	-3.17%	40.34%	26.15%	0.28%	23.23%	-	-
Horiz. %	67.99%	34.80%	33.73%	56.53%	76.55%	76.77%	100.00%	-
NP	2,112	1,130	1,069	2,089	2,251	2,146	2,606	-3.43%
YoY %	86.90%	5.71%	-48.83%	-7.20%	4.89%	-17.65%	-	-
Horiz. %	81.04%	43.36%	41.02%	80.16%	86.38%	82.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,112	1,130	1,069	2,089	2,251	2,146	2,606	-3.43%
YoY %	86.90%	5.71%	-48.83%	-7.20%	4.89%	-17.65%	-	-
Horiz. %	81.04%	43.36%	41.02%	80.16%	86.38%	82.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.12%	22.34%	22.76%	20.18%	24.11%	25.04%	26.38%	-
YoY %	3.49%	-1.85%	12.78%	-16.30%	-3.71%	-5.08%	-	-
Horiz. %	87.64%	84.69%	86.28%	76.50%	91.39%	94.92%	100.00%	-
Total Cost	19,542	18,301	13,391	16,323	13,010	21,295	19,954	-0.34%
YoY %	6.78%	36.67%	-17.96%	25.47%	-38.91%	6.72%	-	-
Horiz. %	97.94%	91.72%	67.11%	81.80%	65.20%	106.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	106,400	100,000	97,326	92,844	88,117	84,078	71,145	6.93%
YoY %	6.40%	2.75%	4.83%	5.36%	4.80%	18.18%	-	-
Horiz. %	149.55%	140.56%	136.80%	130.50%	123.86%	118.18%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Equity
Net Worth	106,400	100,000	97,326	92,844	88,117	84,078	71,145	6.93%
YoY %	6.40%	2.75%	4.83%	5.36%	4.80%	18.18%	-	-
Horiz. %	149.55%	140.56%	136.80%	130.50%	123.86%	118.18%	100.00%	-
NOSH	80,000	80,000	79,776	80,038	80,106	80,074	79,938	0.01%
YoY %	0.00%	0.28%	-0.33%	-0.08%	0.04%	0.17%	-	-
Horiz. %	100.08%	100.08%	99.80%	100.13%	100.21%	100.17%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Ratio Analysis
NP Margin	9.75%	5.82%	7.39%	11.35%	14.75%	9.15%	11.55%	-
YoY %	67.53%	-21.24%	-34.89%	-23.05%	61.20%	-20.78%	-	-
Horiz. %	84.42%	50.39%	63.98%	98.27%	127.71%	79.22%	100.00%	-
ROE	1.98%	1.13%	1.10%	2.25%	2.55%	2.55%	3.66%	-
YoY %	75.22%	2.73%	-51.11%	-11.76%	0.00%	-30.33%	-	-
Horiz. %	54.10%	30.87%	30.05%	61.48%	69.67%	69.67%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Per Share
RPS	27.07	24.29	18.13	23.00	19.05	29.27	28.22	-0.69%
YoY %	11.45%	33.98%	-21.17%	20.73%	-34.92%	3.72%	-	-
Horiz. %	95.92%	86.07%	64.25%	81.50%	67.51%	103.72%	100.00%	-
EPS	2.64	1.41	1.34	2.61	2.81	2.68	3.26	-3.45%
YoY %	87.23%	5.22%	-48.66%	-7.12%	4.85%	-17.79%	-	-
Horiz. %	80.98%	43.25%	41.10%	80.06%	86.20%	82.21%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.33	1.25	1.22	1.16	1.10	1.05	0.89	6.91%
YoY %	6.40%	2.46%	5.17%	5.45%	4.76%	17.98%	-	-
Horiz. %	149.44%	140.45%	137.08%	130.34%	123.60%	117.98%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Adjusted Per Share Value based on latest NOSH - 80,038
RPS	27.07	24.29	18.08	23.02	19.08	29.30	28.20	-0.67%
YoY %	11.45%	34.35%	-21.46%	20.65%	-34.88%	3.90%	-	-
Horiz. %	95.99%	86.13%	64.11%	81.63%	67.66%	103.90%	100.00%	-
EPS	2.64	1.41	1.34	2.61	2.81	2.68	3.26	-3.45%
YoY %	87.23%	5.22%	-48.66%	-7.12%	4.85%	-17.79%	-	-
Horiz. %	80.98%	43.25%	41.10%	80.06%	86.20%	82.21%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.33	1.25	1.2166	1.1606	1.1015	1.051	0.8893	6.93%
YoY %	6.40%	2.75%	4.83%	5.37%	4.80%	18.18%	-	-
Horiz. %	149.56%	140.56%	136.80%	130.51%	123.86%	118.18%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	-
Price	0.91	0.82	0.82	0.83	0.89	1.29	1.32	-
P/RPS	3.36	3.38	4.52	3.61	4.67	4.41	4.68	-5.36%
YoY %	-0.59%	-25.22%	25.21%	-22.70%	5.90%	-5.77%	-	-
Horiz. %	71.79%	72.22%	96.58%	77.14%	99.79%	94.23%	100.00%	-
P/EPS	34.47	58.05	61.19	31.80	31.67	48.13	40.49	-2.64%
YoY %	-40.62%	-5.13%	92.42%	0.41%	-34.20%	18.87%	-	-
Horiz. %	85.13%	143.37%	151.12%	78.54%	78.22%	118.87%	100.00%	-
EY	2.90	1.72	1.63	3.14	3.16	2.08	2.47	2.70%
YoY %	68.60%	5.52%	-48.09%	-0.63%	51.92%	-15.79%	-	-
Horiz. %	117.41%	69.64%	65.99%	127.13%	127.94%	84.21%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.68	0.66	0.67	0.72	0.81	1.23	1.48	-12.14%
YoY %	3.03%	-1.49%	-6.94%	-11.11%	-34.15%	-16.89%	-	-
Horiz. %	45.95%	44.59%	45.27%	48.65%	54.73%	83.11%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Price Multiplier on Announcement Date
Date	19/11/13	22/11/12	16/11/11	26/11/10	23/11/09	25/11/08	22/11/07	-
Price	1.03	0.85	0.82	0.95	0.86	1.00	1.12	-
P/RPS	3.81	3.50	4.52	4.13	4.51	3.42	3.97	-0.68%
YoY %	8.86%	-22.57%	9.44%	-8.43%	31.87%	-13.85%	-	-
Horiz. %	95.97%	88.16%	113.85%	104.03%	113.60%	86.15%	100.00%	-
P/EPS	39.02	60.18	61.19	36.40	30.60	37.31	34.36	2.14%
YoY %	-35.16%	-1.65%	68.10%	18.95%	-17.98%	8.59%	-	-
Horiz. %	113.56%	175.15%	178.08%	105.94%	89.06%	108.59%	100.00%	-
EY	2.56	1.66	1.63	2.75	3.27	2.68	2.91	-2.11%
YoY %	54.22%	1.84%	-40.73%	-15.90%	22.01%	-7.90%	-	-
Horiz. %	87.97%	57.04%	56.01%	94.50%	112.37%	92.10%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.77	0.68	0.67	0.82	0.78	0.95	1.26	-7.87%
YoY %	13.24%	1.49%	-18.29%	5.13%	-17.89%	-24.60%	-	-
Horiz. %	61.11%	53.97%	53.17%	65.08%	61.90%	75.40%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos