[IMASPRO] QoQ Cumulative Quarter Result on 30-Jun-2008 [#4]

Stock
[IMASPRO] IMASPRO CORPORATION BHD
Announcement Date
28-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Jun-2008 [#4]
Profit Trend
QoQ- 29.83%
YoY- 50.37%
Quarter Report
Latest QR
Upcoming QR
IMASPRO's Result
IMASPRO's Financial Summary
View:
Show?
Cumulative Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 67,541 48,517 23,441 150,679 107,548 56,190 22,560 107.58%
PBT 5,487 4,330 2,863 21,701 16,723 9,231 3,540 33.89%
Tax -1,021 -882 -717 -5,366 -4,141 -2,269 -934 6.11%
NP 4,466 3,448 2,146 16,335 12,582 6,962 2,606 43.15%
-
NP to SH 4,466 3,448 2,146 16,335 12,582 6,962 2,606 43.15%
-
Tax Rate 18.61% 20.37% 25.04% 24.73% 24.76% 24.58% 26.38% -
Total Cost 63,075 45,069 21,295 134,344 94,966 49,228 19,954 115.23%
-
Net Worth 84,037 85,600 84,078 82,394 78,387 75,221 71,145 11.73%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 2,801 2,800 - 2,799 2,799 2,800 - -
Div Payout % 62.72% 81.21% - 17.14% 22.25% 40.23% - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 84,037 85,600 84,078 82,394 78,387 75,221 71,145 11.73%
NOSH 80,035 80,000 80,074 79,995 79,987 80,022 79,938 0.08%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 6.61% 7.11% 9.15% 10.84% 11.70% 12.39% 11.55% -
ROE 5.31% 4.03% 2.55% 19.83% 16.05% 9.26% 3.66% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 84.39 60.65 29.27 188.36 134.46 70.22 28.22 107.42%
EPS 5.58 4.31 2.68 20.42 15.73 8.70 3.26 43.04%
DPS 3.50 3.50 0.00 3.50 3.50 3.50 0.00 -
NAPS 1.05 1.07 1.05 1.03 0.98 0.94 0.89 11.64%
Adjusted Per Share Value based on latest NOSH - 80,021
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 84.43 60.65 29.30 188.35 134.44 70.24 28.20 107.59%
EPS 5.58 4.31 2.68 20.42 15.73 8.70 3.26 43.04%
DPS 3.50 3.50 0.00 3.50 3.50 3.50 0.00 -
NAPS 1.0505 1.07 1.051 1.0299 0.9798 0.9403 0.8893 11.73%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.92 0.98 1.29 1.48 1.25 1.30 1.32 -
P/RPS 1.09 1.62 4.41 0.79 0.93 1.85 4.68 -62.11%
P/EPS 16.49 22.74 48.13 7.25 7.95 14.94 40.49 -45.02%
EY 6.07 4.40 2.08 13.80 12.58 6.69 2.47 82.00%
DY 3.80 3.57 0.00 2.36 2.80 2.69 0.00 -
P/NAPS 0.88 0.92 1.23 1.44 1.28 1.38 1.48 -29.26%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 21/05/09 25/02/09 25/11/08 28/08/08 27/05/08 04/02/08 22/11/07 -
Price 0.86 0.92 1.00 1.44 1.46 1.29 1.12 -
P/RPS 1.02 1.52 3.42 0.76 1.09 1.84 3.97 -59.55%
P/EPS 15.41 21.35 37.31 7.05 9.28 14.83 34.36 -41.38%
EY 6.49 4.68 2.68 14.18 10.77 6.74 2.91 70.61%
DY 4.07 3.80 0.00 2.43 2.40 2.71 0.00 -
P/NAPS 0.82 0.86 0.95 1.40 1.49 1.37 1.26 -24.88%

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