[IMASPRO] YoY Quarter Result on 31-Dec-2008 [#2]

Stock
[IMASPRO] IMASPRO CORPORATION BHD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- -39.33%
YoY- -70.11%
Quarter Report
Latest QR
Upcoming QR
IMASPRO's Result
IMASPRO's Financial Summary
View:
Show?
Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 16,298 23,814 21,874 25,076 33,630 23,748 19,352 -2.82%
PBT 1,293 3,058 2,781 1,467 5,691 3,850 3,461 -15.12%
Tax -287 -651 -553 -165 -1,335 -1,139 -1,019 -19.02%
NP 1,006 2,407 2,228 1,302 4,356 2,711 2,442 -13.73%
-
NP to SH 1,006 2,407 2,228 1,302 4,356 2,711 2,442 -13.73%
-
Tax Rate 22.20% 21.29% 19.88% 11.25% 23.46% 29.58% 29.44% -
Total Cost 15,292 21,407 19,646 23,774 29,274 21,037 16,910 -1.66%
-
Net Worth 98,204 95,160 90,237 85,468 75,131 64,776 43,427 14.56%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - - - 2,797 - - -
Div Payout % - - - - 64.22% - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 98,204 95,160 90,237 85,468 75,131 64,776 43,427 14.56%
NOSH 79,841 79,966 79,856 79,877 79,926 79,970 62,938 4.04%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 6.17% 10.11% 10.19% 5.19% 12.95% 11.42% 12.62% -
ROE 1.02% 2.53% 2.47% 1.52% 5.80% 4.19% 5.62% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 20.41 29.78 27.39 31.39 42.08 29.70 30.75 -6.60%
EPS 1.26 3.01 2.79 1.63 5.45 3.39 3.88 -17.08%
DPS 0.00 0.00 0.00 0.00 3.50 0.00 0.00 -
NAPS 1.23 1.19 1.13 1.07 0.94 0.81 0.69 10.10%
Adjusted Per Share Value based on latest NOSH - 79,877
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 20.37 29.77 27.34 31.35 42.04 29.69 24.19 -2.82%
EPS 1.26 3.01 2.79 1.63 5.45 3.39 3.05 -13.69%
DPS 0.00 0.00 0.00 0.00 3.50 0.00 0.00 -
NAPS 1.2276 1.1895 1.128 1.0684 0.9391 0.8097 0.5428 14.56%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 - -
Price 0.83 0.89 0.85 0.98 1.30 1.60 0.00 -
P/RPS 4.07 2.99 3.10 3.12 3.09 5.39 0.00 -
P/EPS 65.87 29.57 30.47 60.12 23.85 47.20 0.00 -
EY 1.52 3.38 3.28 1.66 4.19 2.12 0.00 -
DY 0.00 0.00 0.00 0.00 2.69 0.00 0.00 -
P/NAPS 0.67 0.75 0.75 0.92 1.38 1.98 0.00 -
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 23/02/12 28/01/11 11/02/10 25/02/09 04/02/08 15/02/07 22/02/06 -
Price 0.85 0.92 0.92 0.92 1.29 1.48 0.71 -
P/RPS 4.16 3.09 3.36 2.93 3.07 4.98 2.31 10.29%
P/EPS 67.46 30.56 32.97 56.44 23.67 43.66 18.30 24.27%
EY 1.48 3.27 3.03 1.77 4.22 2.29 5.46 -19.54%
DY 0.00 0.00 0.00 0.00 2.71 0.00 0.00 -
P/NAPS 0.69 0.77 0.81 0.86 1.37 1.83 1.03 -6.45%

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