[IMASPRO] QoQ Annualized 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- -19.66%
YoY- -50.47%
Quarter Report
Latest QR
Upcoming QR
IMASPRO's Result
IMASPRO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 61,044 83,017 90,054 97,034 93,764 150,679 143,397 -43.38%
PBT 11,864 8,528 7,316 8,660 11,452 21,701 22,297 -34.31%
Tax -2,860 -1,762 -1,361 -1,764 -2,868 -5,366 -5,521 -35.47%
NP 9,004 6,766 5,954 6,896 8,584 16,335 16,776 -33.93%
-
NP to SH 9,004 6,766 5,954 6,896 8,584 16,335 16,776 -33.93%
-
Tax Rate 24.11% 20.66% 18.60% 20.37% 25.04% 24.73% 24.76% -
Total Cost 52,040 76,251 84,100 90,138 85,180 134,344 126,621 -44.69%
-
Net Worth 88,117 86,374 84,037 85,600 84,078 82,394 78,387 8.10%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - 2,799 3,735 5,600 - 2,799 3,732 -
Div Payout % - 41.37% 62.72% 81.21% - 17.14% 22.25% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 88,117 86,374 84,037 85,600 84,078 82,394 78,387 8.10%
NOSH 80,106 79,976 80,035 80,000 80,074 79,995 79,987 0.09%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 14.75% 8.15% 6.61% 7.11% 9.15% 10.84% 11.70% -
ROE 10.22% 7.83% 7.09% 8.06% 10.21% 19.83% 21.40% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 76.20 103.80 112.52 121.29 117.10 188.36 179.28 -43.44%
EPS 11.24 8.46 7.44 8.62 10.72 20.42 20.97 -33.98%
DPS 0.00 3.50 4.67 7.00 0.00 3.50 4.67 -
NAPS 1.10 1.08 1.05 1.07 1.05 1.03 0.98 7.99%
Adjusted Per Share Value based on latest NOSH - 79,877
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 76.31 103.77 112.57 121.29 117.21 188.35 179.25 -43.37%
EPS 11.26 8.46 7.44 8.62 10.73 20.42 20.97 -33.91%
DPS 0.00 3.50 4.67 7.00 0.00 3.50 4.67 -
NAPS 1.1015 1.0797 1.0505 1.07 1.051 1.0299 0.9798 8.11%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.89 0.85 0.92 0.98 1.29 1.48 1.25 -
P/RPS 1.17 0.82 0.82 0.81 1.10 0.79 0.70 40.79%
P/EPS 7.92 10.05 12.37 11.37 12.03 7.25 5.96 20.84%
EY 12.63 9.95 8.09 8.80 8.31 13.80 16.78 -17.24%
DY 0.00 4.12 5.07 7.14 0.00 2.36 3.73 -
P/NAPS 0.81 0.79 0.88 0.92 1.23 1.44 1.28 -26.27%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 23/11/09 26/08/09 21/05/09 25/02/09 25/11/08 28/08/08 27/05/08 -
Price 0.86 0.81 0.86 0.92 1.00 1.44 1.46 -
P/RPS 1.13 0.78 0.76 0.76 0.85 0.76 0.81 24.82%
P/EPS 7.65 9.57 11.56 10.67 9.33 7.05 6.96 6.49%
EY 13.07 10.44 8.65 9.37 10.72 14.18 14.37 -6.12%
DY 0.00 4.32 5.43 7.61 0.00 2.43 3.20 -
P/NAPS 0.78 0.75 0.82 0.86 0.95 1.40 1.49 -35.02%

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