[IMASPRO] YoY Cumulative Quarter Result on 31-Dec-2009 [#2]

Stock
[IMASPRO] IMASPRO CORPORATION BHD
Announcement Date
11-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 98.98%
YoY- 29.9%
Quarter Report
Latest QR
Upcoming QR
IMASPRO's Result
IMASPRO's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 40,206 30,758 42,226 37,135 48,517 56,190 41,020 -0.33%
PBT 3,337 2,677 5,675 5,747 4,330 9,231 6,587 -10.70%
Tax -732 -602 -1,179 -1,268 -882 -2,269 -1,820 -14.07%
NP 2,605 2,075 4,496 4,479 3,448 6,962 4,767 -9.57%
-
NP to SH 2,605 2,075 4,496 4,479 3,448 6,962 4,767 -9.57%
-
Tax Rate 21.94% 22.49% 20.78% 22.06% 20.37% 24.58% 27.63% -
Total Cost 37,601 28,683 37,730 32,656 45,069 49,228 36,253 0.60%
-
Net Worth 101,599 98,542 95,200 90,379 85,600 75,221 64,786 7.78%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - 2,800 2,800 2,799 -
Div Payout % - - - - 81.21% 40.23% 58.72% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 101,599 98,542 95,200 90,379 85,600 75,221 64,786 7.78%
NOSH 80,000 80,115 80,000 79,982 80,000 80,022 79,983 0.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 6.48% 6.75% 10.65% 12.06% 7.11% 12.39% 11.62% -
ROE 2.56% 2.11% 4.72% 4.96% 4.03% 9.26% 7.36% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 50.26 38.39 52.78 46.43 60.65 70.22 51.29 -0.33%
EPS 3.26 2.59 5.62 5.60 4.31 8.70 5.96 -9.55%
DPS 0.00 0.00 0.00 0.00 3.50 3.50 3.50 -
NAPS 1.27 1.23 1.19 1.13 1.07 0.94 0.81 7.77%
Adjusted Per Share Value based on latest NOSH - 79,856
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 50.26 38.45 52.78 46.42 60.65 70.24 51.28 -0.33%
EPS 3.26 2.59 5.62 5.60 4.31 8.70 5.96 -9.55%
DPS 0.00 0.00 0.00 0.00 3.50 3.50 3.50 -
NAPS 1.27 1.2318 1.19 1.1297 1.07 0.9403 0.8098 7.78%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.85 0.83 0.89 0.85 0.98 1.30 1.60 -
P/RPS 1.69 2.16 1.69 1.83 1.62 1.85 3.12 -9.70%
P/EPS 26.10 32.05 15.84 15.18 22.74 14.94 26.85 -0.47%
EY 3.83 3.12 6.31 6.59 4.40 6.69 3.73 0.44%
DY 0.00 0.00 0.00 0.00 3.57 2.69 2.19 -
P/NAPS 0.67 0.67 0.75 0.75 0.92 1.38 1.98 -16.50%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 06/02/13 23/02/12 28/01/11 11/02/10 25/02/09 04/02/08 15/02/07 -
Price 0.885 0.85 0.92 0.92 0.92 1.29 1.48 -
P/RPS 1.76 2.21 1.74 1.98 1.52 1.84 2.89 -7.92%
P/EPS 27.18 32.82 16.37 16.43 21.35 14.83 24.83 1.51%
EY 3.68 3.05 6.11 6.09 4.68 6.74 4.03 -1.50%
DY 0.00 0.00 0.00 0.00 3.80 2.71 2.36 -
P/NAPS 0.70 0.69 0.77 0.81 0.86 1.37 1.83 -14.78%

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