[IMASPRO] YoY Quarter Result on 30-Jun-2020 [#4]

Announcement Date
26-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
30-Jun-2020 [#4]
Profit Trend
QoQ- -278.16%
YoY- -1261.86%
View:
Show?
Quarter Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 11,477 16,075 13,287 14,353 11,610 19,274 13,446 -2.60%
PBT 1,383 -8 2,273 1,256 1,641 286 942 6.60%
Tax -389 -10,667 -4,879 -2,863 -1,759 -385 -898 -13.00%
NP 994 -10,675 -2,606 -1,607 -118 -99 44 68.09%
-
NP to SH 994 -10,675 -2,606 -1,607 -118 -99 44 68.09%
-
Tax Rate 28.13% - 214.65% 227.95% 107.19% 134.62% 95.33% -
Total Cost 10,483 26,750 15,893 15,960 11,728 19,373 13,402 -4.00%
-
Net Worth 124,799 126,400 125,600 127,200 128,000 131,199 129,600 -0.62%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div - 2,800 2,800 2,800 2,800 2,800 2,800 -
Div Payout % - 0.00% 0.00% 0.00% 0.00% 0.00% 6,363.64% -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 124,799 126,400 125,600 127,200 128,000 131,199 129,600 -0.62%
NOSH 80,000 80,000 80,000 80,000 80,000 80,000 80,000 0.00%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 8.66% -66.41% -19.61% -11.20% -1.02% -0.51% 0.33% -
ROE 0.80% -8.45% -2.07% -1.26% -0.09% -0.08% 0.03% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 14.35 20.09 16.61 17.94 14.51 24.09 16.81 -2.60%
EPS 1.25 -13.34 -3.26 -2.01 -0.15 -0.12 0.06 65.84%
DPS 0.00 3.50 3.50 3.50 3.50 3.50 3.50 -
NAPS 1.56 1.58 1.57 1.59 1.60 1.64 1.62 -0.62%
Adjusted Per Share Value based on latest NOSH - 80,000
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 14.35 20.09 16.61 17.94 14.51 24.09 16.81 -2.60%
EPS 1.25 -13.34 -3.26 -2.01 -0.15 -0.12 0.06 65.84%
DPS 0.00 3.50 3.50 3.50 3.50 3.50 3.50 -
NAPS 1.56 1.58 1.57 1.59 1.60 1.64 1.62 -0.62%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 5.41 4.05 2.13 2.13 2.22 1.90 1.82 -
P/RPS 37.71 20.16 12.82 11.87 15.30 7.89 10.83 23.10%
P/EPS 435.41 -30.35 -65.39 -106.04 -1,505.08 -1,535.35 3,309.09 -28.67%
EY 0.23 -3.29 -1.53 -0.94 -0.07 -0.07 0.03 40.40%
DY 0.00 0.86 1.64 1.64 1.58 1.84 1.92 -
P/NAPS 3.47 2.56 1.36 1.34 1.39 1.16 1.12 20.72%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 23/08/23 24/08/22 25/08/21 26/08/20 21/08/19 27/08/18 29/08/17 -
Price 5.65 4.48 2.00 2.13 2.19 2.25 1.86 -
P/RPS 39.38 22.30 12.04 11.87 15.09 9.34 11.07 23.54%
P/EPS 454.73 -33.57 -61.40 -106.04 -1,484.75 -1,818.18 3,381.82 -28.41%
EY 0.22 -2.98 -1.63 -0.94 -0.07 -0.06 0.03 39.36%
DY 0.00 0.78 1.75 1.64 1.60 1.56 1.88 -
P/NAPS 3.62 2.84 1.27 1.34 1.37 1.37 1.15 21.04%

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