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

Stock
[IMASPRO] IMASPRO CORPORATION BHD
Announcement Date
22-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- -76.01%
YoY- 26.75%
Quarter Report
Latest QR
Upcoming QR
IMASPRO's Result
IMASPRO's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 150,679 107,548 56,190 22,560 85,926 63,032 41,020 138.25%
PBT 21,701 16,723 9,231 3,540 12,934 10,625 6,587 121.56%
Tax -5,366 -4,141 -2,269 -934 -2,071 -2,758 -1,820 105.74%
NP 16,335 12,582 6,962 2,606 10,863 7,867 4,767 127.46%
-
NP to SH 16,335 12,582 6,962 2,606 10,863 7,867 4,767 127.46%
-
Tax Rate 24.73% 24.76% 24.58% 26.38% 16.01% 25.96% 27.63% -
Total Cost 134,344 94,966 49,228 19,954 75,063 55,165 36,253 139.66%
-
Net Worth 82,394 78,387 75,221 71,145 67,993 65,625 64,786 17.40%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 2,799 2,799 2,800 - 2,799 2,801 2,799 0.00%
Div Payout % 17.14% 22.25% 40.23% - 25.77% 35.61% 58.72% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 82,394 78,387 75,221 71,145 67,993 65,625 64,786 17.40%
NOSH 79,995 79,987 80,022 79,938 79,992 80,030 79,983 0.01%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 10.84% 11.70% 12.39% 11.55% 12.64% 12.48% 11.62% -
ROE 19.83% 16.05% 9.26% 3.66% 15.98% 11.99% 7.36% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 188.36 134.46 70.22 28.22 107.42 78.76 51.29 138.22%
EPS 20.42 15.73 8.70 3.26 13.58 9.83 5.96 127.43%
DPS 3.50 3.50 3.50 0.00 3.50 3.50 3.50 0.00%
NAPS 1.03 0.98 0.94 0.89 0.85 0.82 0.81 17.39%
Adjusted Per Share Value based on latest NOSH - 79,938
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 188.35 134.44 70.24 28.20 107.41 78.79 51.28 138.24%
EPS 20.42 15.73 8.70 3.26 13.58 9.83 5.96 127.43%
DPS 3.50 3.50 3.50 0.00 3.50 3.50 3.50 0.00%
NAPS 1.0299 0.9798 0.9403 0.8893 0.8499 0.8203 0.8098 17.40%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
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%
P/EPS 7.25 7.95 14.94 40.49 11.05 15.77 26.85 -58.25%
EY 13.80 12.58 6.69 2.47 9.05 6.34 3.73 139.40%
DY 2.36 2.80 2.69 0.00 2.33 2.26 2.19 5.11%
P/NAPS 1.44 1.28 1.38 1.48 1.76 1.89 1.98 -19.14%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
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%
P/EPS 7.05 9.28 14.83 34.36 9.50 14.75 24.83 -56.83%
EY 14.18 10.77 6.74 2.91 10.53 6.78 4.03 131.51%
DY 2.43 2.40 2.71 0.00 2.71 2.41 2.36 1.96%
P/NAPS 1.40 1.49 1.37 1.26 1.52 1.77 1.83 -16.36%

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