[IMASPRO] QoQ Annualized Quarter Result on 31-Mar-2012 [#3]

Stock
[IMASPRO] IMASPRO CORPORATION BHD
Announcement Date
21-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- 7.82%
YoY- -44.31%
Quarter Report
Latest QR
Upcoming QR
IMASPRO's Result
IMASPRO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 80,412 77,724 76,484 70,361 61,516 57,840 86,403 -4.65%
PBT 6,674 5,820 6,535 5,700 5,354 5,536 10,167 -24.37%
Tax -1,464 -1,300 -1,440 -1,225 -1,204 -1,260 -2,069 -20.51%
NP 5,210 4,520 5,095 4,474 4,150 4,276 8,098 -25.37%
-
NP to SH 5,210 4,520 5,095 4,474 4,150 4,276 8,098 -25.37%
-
Tax Rate 21.94% 22.34% 22.04% 21.49% 22.49% 22.76% 20.35% -
Total Cost 75,202 73,204 71,389 65,886 57,366 53,564 78,305 -2.64%
-
Net Worth 101,599 100,000 99,200 96,800 98,542 97,326 96,023 3.81%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - 2,800 - - - 2,800 -
Div Payout % - - 54.96% - - - 34.58% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 101,599 100,000 99,200 96,800 98,542 97,326 96,023 3.81%
NOSH 80,000 80,000 80,000 80,000 80,115 79,776 80,019 -0.01%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 6.48% 5.82% 6.66% 6.36% 6.75% 7.39% 9.37% -
ROE 5.13% 4.52% 5.14% 4.62% 4.21% 4.39% 8.43% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 100.52 97.16 95.61 87.95 76.78 72.50 107.98 -4.63%
EPS 6.52 5.64 6.37 5.60 5.18 5.36 10.12 -25.30%
DPS 0.00 0.00 3.50 0.00 0.00 0.00 3.50 -
NAPS 1.27 1.25 1.24 1.21 1.23 1.22 1.20 3.83%
Adjusted Per Share Value based on latest NOSH - 80,000
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 100.52 97.16 95.61 87.95 76.90 72.30 108.00 -4.65%
EPS 6.52 5.64 6.37 5.60 5.19 5.35 10.12 -25.30%
DPS 0.00 0.00 3.50 0.00 0.00 0.00 3.50 -
NAPS 1.27 1.25 1.24 1.21 1.2318 1.2166 1.2003 3.81%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.85 0.82 0.83 0.88 0.83 0.82 0.925 -
P/RPS 0.85 0.84 0.87 1.00 1.08 1.13 0.86 -0.77%
P/EPS 13.05 14.51 13.03 15.73 16.02 15.30 9.14 26.66%
EY 7.66 6.89 7.67 6.36 6.24 6.54 10.94 -21.06%
DY 0.00 0.00 4.22 0.00 0.00 0.00 3.78 -
P/NAPS 0.67 0.66 0.67 0.73 0.67 0.67 0.77 -8.81%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 06/02/13 22/11/12 29/08/12 21/05/12 23/02/12 16/11/11 25/08/11 -
Price 0.885 0.85 0.83 0.83 0.85 0.82 0.84 -
P/RPS 0.88 0.87 0.87 0.94 1.11 1.13 0.78 8.33%
P/EPS 13.59 15.04 13.03 14.84 16.41 15.30 8.30 38.71%
EY 7.36 6.65 7.67 6.74 6.09 6.54 12.05 -27.90%
DY 0.00 0.00 4.22 0.00 0.00 0.00 4.17 -
P/NAPS 0.70 0.68 0.67 0.69 0.69 0.67 0.70 0.00%

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
Post a Comment