[IMASPRO] QoQ Cumulative Quarter Result on 30-Sep-2007 [#1]

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Cumulative Result
Revenue	150,679	107,548	56,190	22,560	85,926	63,032	41,020	138.25%
YoY %	40.10%	91.40%	149.07%	-73.74%	36.32%	53.66%	-	-
Horiz. %	367.33%	262.18%	136.98%	55.00%	209.47%	153.66%	100.00%	-
PBT	21,701	16,723	9,231	3,540	12,934	10,625	6,587	121.56%
YoY %	29.77%	81.16%	160.76%	-72.63%	21.73%	61.30%	-	-
Horiz. %	329.45%	253.88%	140.14%	53.74%	196.36%	161.30%	100.00%	-
Tax	-5,366	-4,141	-2,269	-934	-2,071	-2,758	-1,820	105.74%
YoY %	-29.58%	-82.50%	-142.93%	54.90%	24.91%	-51.54%	-	-
Horiz. %	294.84%	227.53%	124.67%	51.32%	113.79%	151.54%	100.00%	-
NP	16,335	12,582	6,962	2,606	10,863	7,867	4,767	127.46%
YoY %	29.83%	80.72%	167.15%	-76.01%	38.08%	65.03%	-	-
Horiz. %	342.67%	263.94%	146.05%	54.67%	227.88%	165.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	16,335	12,582	6,962	2,606	10,863	7,867	4,767	127.46%
YoY %	29.83%	80.72%	167.15%	-76.01%	38.08%	65.03%	-	-
Horiz. %	342.67%	263.94%	146.05%	54.67%	227.88%	165.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.73%	24.76%	24.58%	26.38%	16.01%	25.96%	27.63%	-
YoY %	-0.12%	0.73%	-6.82%	64.77%	-38.33%	-6.04%	-	-
Horiz. %	89.50%	89.61%	88.96%	95.48%	57.94%	93.96%	100.00%	-
Total Cost	134,344	94,966	49,228	19,954	75,063	55,165	36,253	139.66%
YoY %	41.47%	92.91%	146.71%	-73.42%	36.07%	52.17%	-	-
Horiz. %	370.57%	261.95%	135.79%	55.04%	207.05%	152.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	82,394	78,387	75,221	71,145	67,993	65,625	64,786	17.40%
YoY %	5.11%	4.21%	5.73%	4.64%	3.61%	1.30%	-	-
Horiz. %	127.18%	120.99%	116.11%	109.82%	104.95%	101.30%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Dividend
Div	2,799	2,799	2,800	-	2,799	2,801	2,799	0.00%
YoY %	0.00%	-0.04%	0.00%	-	-0.07%	0.07%	-	-
Horiz. %	100.00%	100.00%	100.04%	-	100.00%	100.07%	100.00%	-
Div Payout %	17.14%	22.25%	40.23%	-	25.77%	35.61%	58.72%	-
YoY %	-22.97%	-44.69%	0.00%	-	-27.63%	-39.36%	-	-
Horiz. %	29.19%	37.89%	68.51%	-	43.89%	60.64%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Equity
Net Worth	82,394	78,387	75,221	71,145	67,993	65,625	64,786	17.40%
YoY %	5.11%	4.21%	5.73%	4.64%	3.61%	1.30%	-	-
Horiz. %	127.18%	120.99%	116.11%	109.82%	104.95%	101.30%	100.00%	-
NOSH	79,995	79,987	80,022	79,938	79,992	80,030	79,983	0.01%
YoY %	0.01%	-0.04%	0.11%	-0.07%	-0.05%	0.06%	-	-
Horiz. %	100.02%	100.01%	100.05%	99.94%	100.01%	100.06%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Ratio Analysis
NP Margin	10.84%	11.70%	12.39%	11.55%	12.64%	12.48%	11.62%	-
YoY %	-7.35%	-5.57%	7.27%	-8.62%	1.28%	7.40%	-	-
Horiz. %	93.29%	100.69%	106.63%	99.40%	108.78%	107.40%	100.00%	-
ROE	19.83%	16.05%	9.26%	3.66%	15.98%	11.99%	7.36%	-
YoY %	23.55%	73.33%	153.01%	-77.10%	33.28%	62.91%	-	-
Horiz. %	269.43%	218.07%	125.82%	49.73%	217.12%	162.91%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Per Share
RPS	188.36	134.46	70.22	28.22	107.42	78.76	51.29	138.22%
YoY %	40.09%	91.48%	148.83%	-73.73%	36.39%	53.56%	-	-
Horiz. %	367.25%	262.16%	136.91%	55.02%	209.44%	153.56%	100.00%	-
EPS	20.42	15.73	8.70	3.26	13.58	9.83	5.96	127.43%
YoY %	29.82%	80.80%	166.87%	-75.99%	38.15%	64.93%	-	-
Horiz. %	342.62%	263.93%	145.97%	54.70%	227.85%	164.93%	100.00%	-
DPS	3.50	3.50	3.50	0.00	3.50	3.50	3.50	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	0.00%	100.00%	100.00%	100.00%	-
NAPS	1.03	0.98	0.94	0.89	0.85	0.82	0.81	17.39%
YoY %	5.10%	4.26%	5.62%	4.71%	3.66%	1.23%	-	-
Horiz. %	127.16%	120.99%	116.05%	109.88%	104.94%	101.23%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Adjusted Per Share Value based on latest NOSH - 79,938
RPS	188.35	134.44	70.24	28.20	107.41	78.79	51.28	138.24%
YoY %	40.10%	91.40%	149.08%	-73.75%	36.32%	53.65%	-	-
Horiz. %	367.30%	262.17%	136.97%	54.99%	209.46%	153.65%	100.00%	-
EPS	20.42	15.73	8.70	3.26	13.58	9.83	5.96	127.43%
YoY %	29.82%	80.80%	166.87%	-75.99%	38.15%	64.93%	-	-
Horiz. %	342.62%	263.93%	145.97%	54.70%	227.85%	164.93%	100.00%	-
DPS	3.50	3.50	3.50	0.00	3.50	3.50	3.50	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	0.00%	100.00%	100.00%	100.00%	-
NAPS	1.0299	0.9798	0.9403	0.8893	0.8499	0.8203	0.8098	17.40%
YoY %	5.11%	4.20%	5.73%	4.64%	3.61%	1.30%	-	-
Horiz. %	127.18%	120.99%	116.12%	109.82%	104.95%	101.30%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	-
Price	1.48	1.25	1.30	1.32	1.50	1.55	1.60	-
P/RPS	0.79	0.93	1.85	4.68	1.40	1.97	3.12	-60.00%
YoY %	-15.05%	-49.73%	-60.47%	234.29%	-28.93%	-36.86%	-	-
Horiz. %	25.32%	29.81%	59.29%	150.00%	44.87%	63.14%	100.00%	-
P/EPS	7.25	7.95	14.94	40.49	11.05	15.77	26.85	-58.25%
YoY %	-8.81%	-46.79%	-63.10%	266.43%	-29.93%	-41.27%	-	-
Horiz. %	27.00%	29.61%	55.64%	150.80%	41.15%	58.73%	100.00%	-
EY	13.80	12.58	6.69	2.47	9.05	6.34	3.73	139.40%
YoY %	9.70%	88.04%	170.85%	-72.71%	42.74%	69.97%	-	-
Horiz. %	369.97%	337.27%	179.36%	66.22%	242.63%	169.97%	100.00%	-
DY	2.36	2.80	2.69	0.00	2.33	2.26	2.19	5.11%
YoY %	-15.71%	4.09%	0.00%	0.00%	3.10%	3.20%	-	-
Horiz. %	107.76%	127.85%	122.83%	0.00%	106.39%	103.20%	100.00%	-
P/NAPS	1.44	1.28	1.38	1.48	1.76	1.89	1.98	-19.14%
YoY %	12.50%	-7.25%	-6.76%	-15.91%	-6.88%	-4.55%	-	-
Horiz. %	72.73%	64.65%	69.70%	74.75%	88.89%	95.45%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Price Multiplier on Announcement Date
Date	28/08/08	27/05/08	04/02/08	22/11/07	29/08/07	22/05/07	15/02/07	-
Price	1.44	1.46	1.29	1.12	1.29	1.45	1.48	-
P/RPS	0.76	1.09	1.84	3.97	1.20	1.84	2.89	-58.98%
YoY %	-30.28%	-40.76%	-53.65%	230.83%	-34.78%	-36.33%	-	-
Horiz. %	26.30%	37.72%	63.67%	137.37%	41.52%	63.67%	100.00%	-
P/EPS	7.05	9.28	14.83	34.36	9.50	14.75	24.83	-56.83%
YoY %	-24.03%	-37.42%	-56.84%	261.68%	-35.59%	-40.60%	-	-
Horiz. %	28.39%	37.37%	59.73%	138.38%	38.26%	59.40%	100.00%	-
EY	14.18	10.77	6.74	2.91	10.53	6.78	4.03	131.51%
YoY %	31.66%	59.79%	131.62%	-72.36%	55.31%	68.24%	-	-
Horiz. %	351.86%	267.25%	167.25%	72.21%	261.29%	168.24%	100.00%	-
DY	2.43	2.40	2.71	0.00	2.71	2.41	2.36	1.96%
YoY %	1.25%	-11.44%	0.00%	0.00%	12.45%	2.12%	-	-
Horiz. %	102.97%	101.69%	114.83%	0.00%	114.83%	102.12%	100.00%	-
P/NAPS	1.40	1.49	1.37	1.26	1.52	1.77	1.83	-16.36%
YoY %	-6.04%	8.76%	8.73%	-17.11%	-14.12%	-3.28%	-	-
Horiz. %	76.50%	81.42%	74.86%	68.85%	83.06%	96.72%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos