[IMASPRO] YoY Quarter Result on 30-Jun-2019 [#4]

Announcement Date
21-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
30-Jun-2019 [#4]
Profit Trend
QoQ- 84.6%
YoY- -19.19%
View:
Show?
Quarter Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 16,075 13,287 14,353 11,610 19,274 13,446 14,580 1.63%
PBT -8 2,273 1,256 1,641 286 942 2,295 -
Tax -10,667 -4,879 -2,863 -1,759 -385 -898 -34 160.55%
NP -10,675 -2,606 -1,607 -118 -99 44 2,261 -
-
NP to SH -10,675 -2,606 -1,607 -118 -99 44 2,261 -
-
Tax Rate - 214.65% 227.95% 107.19% 134.62% 95.33% 1.48% -
Total Cost 26,750 15,893 15,960 11,728 19,373 13,402 12,319 13.78%
-
Net Worth 126,400 125,600 127,200 128,000 131,199 129,600 125,600 0.10%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div 2,800 2,800 2,800 2,800 2,800 2,800 2,800 0.00%
Div Payout % 0.00% 0.00% 0.00% 0.00% 0.00% 6,363.64% 123.84% -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 126,400 125,600 127,200 128,000 131,199 129,600 125,600 0.10%
NOSH 80,000 80,000 80,000 80,000 80,000 80,000 80,000 0.00%
Ratio Analysis
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin -66.41% -19.61% -11.20% -1.02% -0.51% 0.33% 15.51% -
ROE -8.45% -2.07% -1.26% -0.09% -0.08% 0.03% 1.80% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 20.09 16.61 17.94 14.51 24.09 16.81 18.23 1.63%
EPS -13.34 -3.26 -2.01 -0.15 -0.12 0.06 2.83 -
DPS 3.50 3.50 3.50 3.50 3.50 3.50 3.50 0.00%
NAPS 1.58 1.57 1.59 1.60 1.64 1.62 1.57 0.10%
Adjusted Per Share Value based on latest NOSH - 80,000
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 20.09 16.61 17.94 14.51 24.09 16.81 18.23 1.63%
EPS -13.34 -3.26 -2.01 -0.15 -0.12 0.06 2.83 -
DPS 3.50 3.50 3.50 3.50 3.50 3.50 3.50 0.00%
NAPS 1.58 1.57 1.59 1.60 1.64 1.62 1.57 0.10%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 4.05 2.13 2.13 2.22 1.90 1.82 2.17 -
P/RPS 20.16 12.82 11.87 15.30 7.89 10.83 11.91 9.16%
P/EPS -30.35 -65.39 -106.04 -1,505.08 -1,535.35 3,309.09 76.78 -
EY -3.29 -1.53 -0.94 -0.07 -0.07 0.03 1.30 -
DY 0.86 1.64 1.64 1.58 1.84 1.92 1.61 -9.91%
P/NAPS 2.56 1.36 1.34 1.39 1.16 1.12 1.38 10.84%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 24/08/22 25/08/21 26/08/20 21/08/19 27/08/18 29/08/17 30/08/16 -
Price 4.48 2.00 2.13 2.19 2.25 1.86 2.07 -
P/RPS 22.30 12.04 11.87 15.09 9.34 11.07 11.36 11.89%
P/EPS -33.57 -61.40 -106.04 -1,484.75 -1,818.18 3,381.82 73.24 -
EY -2.98 -1.63 -0.94 -0.07 -0.06 0.03 1.37 -
DY 0.78 1.75 1.64 1.60 1.56 1.88 1.69 -12.08%
P/NAPS 2.84 1.27 1.34 1.37 1.37 1.15 1.32 13.61%

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