[IMASPRO] QoQ Annualized Quarter Result on 30-Sep-2008 [#1]

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Annualized Quarter Result
Revenue	83,017	90,054	97,034	93,764	150,679	143,397	112,380	-18.29%
YoY %	-7.81%	-7.19%	3.49%	-37.77%	5.08%	27.60%	-	-
Horiz. %	73.87%	80.13%	86.34%	83.43%	134.08%	127.60%	100.00%	-
PBT	8,528	7,316	8,660	11,452	21,701	22,297	18,462	-40.27%
YoY %	16.57%	-15.52%	-24.38%	-47.23%	-2.67%	20.77%	-	-
Horiz. %	46.19%	39.63%	46.91%	62.03%	117.54%	120.77%	100.00%	-
Tax	-1,762	-1,361	-1,764	-2,868	-5,366	-5,521	-4,538	-46.80%
YoY %	-29.46%	22.85%	38.49%	46.55%	2.81%	-21.66%	-	-
Horiz. %	38.83%	29.99%	38.87%	63.20%	118.25%	121.66%	100.00%	-
NP	6,766	5,954	6,896	8,584	16,335	16,776	13,924	-38.21%
YoY %	13.64%	-13.66%	-19.66%	-47.45%	-2.63%	20.48%	-	-
Horiz. %	48.59%	42.76%	49.53%	61.65%	117.32%	120.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,766	5,954	6,896	8,584	16,335	16,776	13,924	-38.21%
YoY %	13.64%	-13.66%	-19.66%	-47.45%	-2.63%	20.48%	-	-
Horiz. %	48.59%	42.76%	49.53%	61.65%	117.32%	120.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.66%	18.60%	20.37%	25.04%	24.73%	24.76%	24.58%	-
YoY %	11.08%	-8.69%	-18.65%	1.25%	-0.12%	0.73%	-	-
Horiz. %	84.05%	75.67%	82.87%	101.87%	100.61%	100.73%	100.00%	-
Total Cost	76,251	84,100	90,138	85,180	134,344	126,621	98,456	-15.67%
YoY %	-9.33%	-6.70%	5.82%	-36.60%	6.10%	28.61%	-	-
Horiz. %	77.45%	85.42%	91.55%	86.52%	136.45%	128.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	86,374	84,037	85,600	84,078	82,394	78,387	75,221	9.66%
YoY %	2.78%	-1.83%	1.81%	2.04%	5.11%	4.21%	-	-
Horiz. %	114.83%	111.72%	113.80%	111.77%	109.54%	104.21%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Dividend
Div	2,799	3,735	5,600	-	2,799	3,732	5,601	-37.05%
YoY %	-25.06%	-33.30%	0.00%	-	-25.00%	-33.37%	-	-
Horiz. %	49.97%	66.68%	99.98%	-	49.97%	66.63%	100.00%	-
Div Payout %	41.37%	62.72%	81.21%	-	17.14%	22.25%	40.23%	-
YoY %	-34.04%	-22.77%	0.00%	-	-22.97%	-44.69%	-	-
Horiz. %	102.83%	155.90%	201.86%	-	42.61%	55.31%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Equity
Net Worth	86,374	84,037	85,600	84,078	82,394	78,387	75,221	9.66%
YoY %	2.78%	-1.83%	1.81%	2.04%	5.11%	4.21%	-	-
Horiz. %	114.83%	111.72%	113.80%	111.77%	109.54%	104.21%	100.00%	-
NOSH	79,976	80,035	80,000	80,074	79,995	79,987	80,022	-0.03%
YoY %	-0.07%	0.04%	-0.09%	0.10%	0.01%	-0.04%	-	-
Horiz. %	99.94%	100.02%	99.97%	100.06%	99.97%	99.96%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Ratio Analysis
NP Margin	8.15%	6.61%	7.11%	9.15%	10.84%	11.70%	12.39%	-
YoY %	23.30%	-7.03%	-22.30%	-15.59%	-7.35%	-5.57%	-	-
Horiz. %	65.78%	53.35%	57.38%	73.85%	87.49%	94.43%	100.00%	-
ROE	7.83%	7.09%	8.06%	10.21%	19.83%	21.40%	18.51%	-
YoY %	10.44%	-12.03%	-21.06%	-48.51%	-7.34%	15.61%	-	-
Horiz. %	42.30%	38.30%	43.54%	55.16%	107.13%	115.61%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Per Share
RPS	103.80	112.52	121.29	117.10	188.36	179.28	140.43	-18.26%
YoY %	-7.75%	-7.23%	3.58%	-37.83%	5.06%	27.67%	-	-
Horiz. %	73.92%	80.13%	86.37%	83.39%	134.13%	127.67%	100.00%	-
EPS	8.46	7.44	8.62	10.72	20.42	20.97	17.40	-38.19%
YoY %	13.71%	-13.69%	-19.59%	-47.50%	-2.62%	20.52%	-	-
Horiz. %	48.62%	42.76%	49.54%	61.61%	117.36%	120.52%	100.00%	-
DPS	3.50	4.67	7.00	0.00	3.50	4.67	7.00	-37.03%
YoY %	-25.05%	-33.29%	0.00%	0.00%	-25.05%	-33.29%	-	-
Horiz. %	50.00%	66.71%	100.00%	0.00%	50.00%	66.71%	100.00%	-
NAPS	1.08	1.05	1.07	1.05	1.03	0.98	0.94	9.70%
YoY %	2.86%	-1.87%	1.90%	1.94%	5.10%	4.26%	-	-
Horiz. %	114.89%	111.70%	113.83%	111.70%	109.57%	104.26%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Adjusted Per Share Value based on latest NOSH - 80,074
RPS	103.77	112.57	121.29	117.21	188.35	179.25	140.48	-18.29%
YoY %	-7.82%	-7.19%	3.48%	-37.77%	5.08%	27.60%	-	-
Horiz. %	73.87%	80.13%	86.34%	83.44%	134.08%	127.60%	100.00%	-
EPS	8.46	7.44	8.62	10.73	20.42	20.97	17.41	-38.21%
YoY %	13.71%	-13.69%	-19.66%	-47.45%	-2.62%	20.45%	-	-
Horiz. %	48.59%	42.73%	49.51%	61.63%	117.29%	120.45%	100.00%	-
DPS	3.50	4.67	7.00	0.00	3.50	4.67	7.00	-37.03%
YoY %	-25.05%	-33.29%	0.00%	0.00%	-25.05%	-33.29%	-	-
Horiz. %	50.00%	66.71%	100.00%	0.00%	50.00%	66.71%	100.00%	-
NAPS	1.0797	1.0505	1.07	1.051	1.0299	0.9798	0.9403	9.66%
YoY %	2.78%	-1.82%	1.81%	2.05%	5.11%	4.20%	-	-
Horiz. %	114.83%	111.72%	113.79%	111.77%	109.53%	104.20%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	-
Price	0.85	0.92	0.98	1.29	1.48	1.25	1.30	-
P/RPS	0.82	0.82	0.81	1.10	0.79	0.70	0.93	-8.05%
YoY %	0.00%	1.23%	-26.36%	39.24%	12.86%	-24.73%	-	-
Horiz. %	88.17%	88.17%	87.10%	118.28%	84.95%	75.27%	100.00%	-
P/EPS	10.05	12.37	11.37	12.03	7.25	5.96	7.47	21.89%
YoY %	-18.76%	8.80%	-5.49%	65.93%	21.64%	-20.21%	-	-
Horiz. %	134.54%	165.60%	152.21%	161.04%	97.05%	79.79%	100.00%	-
EY	9.95	8.09	8.80	8.31	13.80	16.78	13.38	-17.93%
YoY %	22.99%	-8.07%	5.90%	-39.78%	-17.76%	25.41%	-	-
Horiz. %	74.36%	60.46%	65.77%	62.11%	103.14%	125.41%	100.00%	-
DY	4.12	5.07	7.14	0.00	2.36	3.73	5.38	-16.31%
YoY %	-18.74%	-28.99%	0.00%	0.00%	-36.73%	-30.67%	-	-
Horiz. %	76.58%	94.24%	132.71%	0.00%	43.87%	69.33%	100.00%	-
P/NAPS	0.79	0.88	0.92	1.23	1.44	1.28	1.38	-31.07%
YoY %	-10.23%	-4.35%	-25.20%	-14.58%	12.50%	-7.25%	-	-
Horiz. %	57.25%	63.77%	66.67%	89.13%	104.35%	92.75%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Price Multiplier on Announcement Date
Date	26/08/09	21/05/09	25/02/09	25/11/08	28/08/08	27/05/08	04/02/08	-
Price	0.81	0.86	0.92	1.00	1.44	1.46	1.29	-
P/RPS	0.78	0.76	0.76	0.85	0.76	0.81	0.92	-10.43%
YoY %	2.63%	0.00%	-10.59%	11.84%	-6.17%	-11.96%	-	-
Horiz. %	84.78%	82.61%	82.61%	92.39%	82.61%	88.04%	100.00%	-
P/EPS	9.57	11.56	10.67	9.33	7.05	6.96	7.41	18.61%
YoY %	-17.21%	8.34%	14.36%	32.34%	1.29%	-6.07%	-	-
Horiz. %	129.15%	156.01%	143.99%	125.91%	95.14%	93.93%	100.00%	-
EY	10.44	8.65	9.37	10.72	14.18	14.37	13.49	-15.71%
YoY %	20.69%	-7.68%	-12.59%	-24.40%	-1.32%	6.52%	-	-
Horiz. %	77.39%	64.12%	69.46%	79.47%	105.11%	106.52%	100.00%	-
DY	4.32	5.43	7.61	0.00	2.43	3.20	5.43	-14.15%
YoY %	-20.44%	-28.65%	0.00%	0.00%	-24.06%	-41.07%	-	-
Horiz. %	79.56%	100.00%	140.15%	0.00%	44.75%	58.93%	100.00%	-
P/NAPS	0.75	0.82	0.86	0.95	1.40	1.49	1.37	-33.10%
YoY %	-8.54%	-4.65%	-9.47%	-32.14%	-6.04%	8.76%	-	-
Horiz. %	54.74%	59.85%	62.77%	69.34%	102.19%	108.76%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos