[IMASPRO] YoY Cumulative Quarter Result on 30-Sep-2017 [#1]

Announcement Date
22-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Sep-2017 [#1]
Profit Trend
QoQ- -96.44%
YoY- -87.72%
View:
Show?
Cumulative Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 11,607 18,195 14,232 15,375 14,391 14,985 18,788 -7.70%
PBT 1,478 1,425 1,000 302 2,041 3,455 2,392 -7.70%
Tax -330 -290 -234 -98 -380 -838 -556 -8.32%
NP 1,148 1,135 766 204 1,661 2,617 1,836 -7.52%
-
NP to SH 1,148 1,135 766 204 1,661 2,617 1,836 -7.52%
-
Tax Rate 22.33% 20.35% 23.40% 32.45% 18.62% 24.25% 23.24% -
Total Cost 10,459 17,060 13,466 15,171 12,730 12,368 16,952 -7.72%
-
Net Worth 128,000 129,600 131,999 129,600 126,400 122,399 111,999 2.24%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 128,000 129,600 131,999 129,600 126,400 122,399 111,999 2.24%
NOSH 80,000 80,000 80,000 80,000 80,000 80,000 80,000 0.00%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 9.89% 6.24% 5.38% 1.33% 11.54% 17.46% 9.77% -
ROE 0.90% 0.88% 0.58% 0.16% 1.31% 2.14% 1.64% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 14.51 22.74 17.79 19.22 17.99 18.73 23.49 -7.70%
EPS 1.44 1.42 0.96 0.26 2.08 3.27 2.30 -7.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.60 1.62 1.65 1.62 1.58 1.53 1.40 2.24%
Adjusted Per Share Value based on latest NOSH - 80,000
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 14.51 22.74 17.79 19.22 17.99 18.73 23.49 -7.70%
EPS 1.44 1.42 0.96 0.26 2.08 3.27 2.30 -7.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.60 1.62 1.65 1.62 1.58 1.53 1.40 2.24%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 2.28 2.22 2.10 1.83 2.07 1.62 1.40 -
P/RPS 15.71 9.76 11.80 9.52 11.51 8.65 5.96 17.51%
P/EPS 158.89 156.48 219.32 717.65 99.70 49.52 61.00 17.28%
EY 0.63 0.64 0.46 0.14 1.00 2.02 1.64 -14.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 1.37 1.27 1.13 1.31 1.06 1.00 6.13%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 18/11/20 20/11/19 22/11/18 22/11/17 17/11/16 19/11/15 20/11/14 -
Price 2.04 2.08 2.17 1.81 2.04 1.70 1.25 -
P/RPS 14.06 9.15 12.20 9.42 11.34 9.08 5.32 17.56%
P/EPS 142.16 146.61 226.63 709.80 98.25 51.97 54.47 17.32%
EY 0.70 0.68 0.44 0.14 1.02 1.92 1.84 -14.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.28 1.32 1.12 1.29 1.11 0.89 6.23%

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