[IMASPRO] QoQ Cumulative Quarter Result on 30-Jun-2007 [#4]

Stock
[IMASPRO] IMASPRO CORPORATION BHD
Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Jun-2007 [#4]
Profit Trend
QoQ- 38.08%
YoY- 15.51%
Quarter Report
Latest QR
Upcoming QR
IMASPRO's Result
IMASPRO's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 107,548 56,190 22,560 85,926 63,032 41,020 17,272 238.08%
PBT 16,723 9,231 3,540 12,934 10,625 6,587 2,737 233.84%
Tax -4,141 -2,269 -934 -2,071 -2,758 -1,820 -681 232.78%
NP 12,582 6,962 2,606 10,863 7,867 4,767 2,056 234.19%
-
NP to SH 12,582 6,962 2,606 10,863 7,867 4,767 2,056 234.19%
-
Tax Rate 24.76% 24.58% 26.38% 16.01% 25.96% 27.63% 24.88% -
Total Cost 94,966 49,228 19,954 75,063 55,165 36,253 15,216 238.60%
-
Net Worth 78,387 75,221 71,145 67,993 65,625 64,786 61,600 17.41%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 2,799 2,800 - 2,799 2,801 2,799 2,800 -0.02%
Div Payout % 22.25% 40.23% - 25.77% 35.61% 58.72% 136.19% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 78,387 75,221 71,145 67,993 65,625 64,786 61,600 17.41%
NOSH 79,987 80,022 79,938 79,992 80,030 79,983 80,000 -0.01%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 11.70% 12.39% 11.55% 12.64% 12.48% 11.62% 11.90% -
ROE 16.05% 9.26% 3.66% 15.98% 11.99% 7.36% 3.34% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 134.46 70.22 28.22 107.42 78.76 51.29 21.59 238.12%
EPS 15.73 8.70 3.26 13.58 9.83 5.96 2.57 234.23%
DPS 3.50 3.50 0.00 3.50 3.50 3.50 3.50 0.00%
NAPS 0.98 0.94 0.89 0.85 0.82 0.81 0.77 17.42%
Adjusted Per Share Value based on latest NOSH - 79,893
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 134.44 70.24 28.20 107.41 78.79 51.28 21.59 238.09%
EPS 15.73 8.70 3.26 13.58 9.83 5.96 2.57 234.23%
DPS 3.50 3.50 0.00 3.50 3.50 3.50 3.50 0.00%
NAPS 0.9798 0.9403 0.8893 0.8499 0.8203 0.8098 0.77 17.40%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 1.25 1.30 1.32 1.50 1.55 1.60 1.38 -
P/RPS 0.93 1.85 4.68 1.40 1.97 3.12 6.39 -72.29%
P/EPS 7.95 14.94 40.49 11.05 15.77 26.85 53.70 -71.98%
EY 12.58 6.69 2.47 9.05 6.34 3.73 1.86 257.22%
DY 2.80 2.69 0.00 2.33 2.26 2.19 2.54 6.70%
P/NAPS 1.28 1.38 1.48 1.76 1.89 1.98 1.79 -20.01%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 27/05/08 04/02/08 22/11/07 29/08/07 22/05/07 15/02/07 22/11/06 -
Price 1.46 1.29 1.12 1.29 1.45 1.48 1.52 -
P/RPS 1.09 1.84 3.97 1.20 1.84 2.89 7.04 -71.13%
P/EPS 9.28 14.83 34.36 9.50 14.75 24.83 59.14 -70.87%
EY 10.77 6.74 2.91 10.53 6.78 4.03 1.69 243.34%
DY 2.40 2.71 0.00 2.71 2.41 2.36 2.30 2.87%
P/NAPS 1.49 1.37 1.26 1.52 1.77 1.83 1.97 -16.97%

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