[IMASPRO] QoQ Annualized Quarter Result on 31-Mar-2008 [#3]

Stock
[IMASPRO] IMASPRO CORPORATION BHD
Announcement Date
27-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Mar-2008 [#3]
Profit Trend
QoQ- 20.48%
YoY- 59.93%
Quarter Report
Latest QR
Upcoming QR
IMASPRO's Result
IMASPRO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 97,034 93,764 150,679 143,397 112,380 90,240 85,926 8.40%
PBT 8,660 11,452 21,701 22,297 18,462 14,160 12,934 -23.37%
Tax -1,764 -2,868 -5,366 -5,521 -4,538 -3,736 -2,071 -10.10%
NP 6,896 8,584 16,335 16,776 13,924 10,424 10,863 -26.03%
-
NP to SH 6,896 8,584 16,335 16,776 13,924 10,424 10,863 -26.03%
-
Tax Rate 20.37% 25.04% 24.73% 24.76% 24.58% 26.38% 16.01% -
Total Cost 90,138 85,180 134,344 126,621 98,456 79,816 75,063 12.91%
-
Net Worth 85,600 84,078 82,394 78,387 75,221 71,145 67,993 16.51%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 5,600 - 2,799 3,732 5,601 - 2,799 58.44%
Div Payout % 81.21% - 17.14% 22.25% 40.23% - 25.77% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 85,600 84,078 82,394 78,387 75,221 71,145 67,993 16.51%
NOSH 80,000 80,074 79,995 79,987 80,022 79,938 79,992 0.00%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 7.11% 9.15% 10.84% 11.70% 12.39% 11.55% 12.64% -
ROE 8.06% 10.21% 19.83% 21.40% 18.51% 14.65% 15.98% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 121.29 117.10 188.36 179.28 140.43 112.89 107.42 8.39%
EPS 8.62 10.72 20.42 20.97 17.40 13.04 13.58 -26.03%
DPS 7.00 0.00 3.50 4.67 7.00 0.00 3.50 58.40%
NAPS 1.07 1.05 1.03 0.98 0.94 0.89 0.85 16.50%
Adjusted Per Share Value based on latest NOSH - 79,943
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 121.29 117.21 188.35 179.25 140.48 112.80 107.41 8.39%
EPS 8.62 10.73 20.42 20.97 17.41 13.03 13.58 -26.03%
DPS 7.00 0.00 3.50 4.67 7.00 0.00 3.50 58.40%
NAPS 1.07 1.051 1.0299 0.9798 0.9403 0.8893 0.8499 16.51%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.98 1.29 1.48 1.25 1.30 1.32 1.50 -
P/RPS 0.81 1.10 0.79 0.70 0.93 1.17 1.40 -30.45%
P/EPS 11.37 12.03 7.25 5.96 7.47 10.12 11.05 1.91%
EY 8.80 8.31 13.80 16.78 13.38 9.88 9.05 -1.84%
DY 7.14 0.00 2.36 3.73 5.38 0.00 2.33 110.25%
P/NAPS 0.92 1.23 1.44 1.28 1.38 1.48 1.76 -34.98%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 25/02/09 25/11/08 28/08/08 27/05/08 04/02/08 22/11/07 29/08/07 -
Price 0.92 1.00 1.44 1.46 1.29 1.12 1.29 -
P/RPS 0.76 0.85 0.76 0.81 0.92 0.99 1.20 -26.14%
P/EPS 10.67 9.33 7.05 6.96 7.41 8.59 9.50 8.01%
EY 9.37 10.72 14.18 14.37 13.49 11.64 10.53 -7.45%
DY 7.61 0.00 2.43 3.20 5.43 0.00 2.71 98.41%
P/NAPS 0.86 0.95 1.40 1.49 1.37 1.26 1.52 -31.47%

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