[IMASPRO] YoY Cumulative Quarter Result on 31-Mar-2014 [#3]

Stock
[IMASPRO] IMASPRO CORPORATION BHD
Announcement Date
28-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Mar-2014 [#3]
Profit Trend
QoQ- 66.81%
YoY- 42.87%
Quarter Report
Latest QR
Upcoming QR
IMASPRO's Result
IMASPRO's Financial Summary
View:
Show?
Cumulative Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 52,570 59,023 82,283 82,252 78,236 52,771 65,350 -3.55%
PBT 7,120 9,017 11,233 10,183 7,019 4,275 7,501 -0.86%
Tax -1,438 -1,973 -2,415 -2,251 -1,467 -919 -1,475 -0.42%
NP 5,682 7,044 8,818 7,932 5,552 3,356 6,026 -0.97%
-
NP to SH 5,682 7,044 8,818 7,932 5,552 3,356 6,026 -0.97%
-
Tax Rate 20.20% 21.88% 21.50% 22.11% 20.90% 21.50% 19.66% -
Total Cost 46,888 51,979 73,465 74,320 72,684 49,415 59,324 -3.84%
-
Net Worth 128,800 123,199 116,800 108,800 101,599 96,800 93,631 5.45%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 128,800 123,199 116,800 108,800 101,599 96,800 93,631 5.45%
NOSH 80,000 80,000 80,000 80,000 80,000 80,000 80,026 -0.00%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 10.81% 11.93% 10.72% 9.64% 7.10% 6.36% 9.22% -
ROE 4.41% 5.72% 7.55% 7.29% 5.46% 3.47% 6.44% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 65.71 73.78 102.85 102.82 97.80 65.96 81.66 -3.55%
EPS 7.10 8.81 11.02 9.92 6.94 4.20 7.53 -0.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.61 1.54 1.46 1.36 1.27 1.21 1.17 5.45%
Adjusted Per Share Value based on latest NOSH - 80,000
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 65.71 73.78 102.85 102.82 97.80 65.96 81.69 -3.55%
EPS 7.10 8.81 11.02 9.92 6.94 4.20 7.53 -0.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.61 1.54 1.46 1.36 1.27 1.21 1.1704 5.45%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 1.92 2.02 1.85 1.20 0.855 0.88 0.88 -
P/RPS 2.92 2.74 1.80 1.17 0.87 1.33 1.08 18.01%
P/EPS 27.03 22.94 16.78 12.10 12.32 20.98 11.69 14.97%
EY 3.70 4.36 5.96 8.26 8.12 4.77 8.56 -13.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.31 1.27 0.88 0.67 0.73 0.75 7.99%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 24/05/17 25/05/16 27/05/15 28/05/14 22/05/13 21/05/12 26/05/11 -
Price 1.90 2.15 1.63 1.20 0.90 0.83 0.93 -
P/RPS 2.89 2.91 1.58 1.17 0.92 1.26 1.14 16.75%
P/EPS 26.75 24.42 14.79 12.10 12.97 19.79 12.35 13.73%
EY 3.74 4.10 6.76 8.26 7.71 5.05 8.10 -12.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.40 1.12 0.88 0.71 0.69 0.79 6.90%

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