[IMASPRO] QoQ Cumulative Quarter Result on 31-Dec-2006 [#2]

Stock
[IMASPRO] IMASPRO CORPORATION BHD
Announcement Date
15-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- 131.86%
YoY- 7.51%
Quarter Report
Latest QR
Upcoming QR
IMASPRO's Result
IMASPRO's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 22,560 85,926 63,032 41,020 17,272 81,293 56,897 -45.99%
PBT 3,540 12,934 10,625 6,587 2,737 12,876 9,716 -48.95%
Tax -934 -2,071 -2,758 -1,820 -681 -3,472 -2,581 -49.18%
NP 2,606 10,863 7,867 4,767 2,056 9,404 7,135 -48.87%
-
NP to SH 2,606 10,863 7,867 4,767 2,056 9,404 7,135 -48.87%
-
Tax Rate 26.38% 16.01% 25.96% 27.63% 24.88% 26.96% 26.56% -
Total Cost 19,954 75,063 55,165 36,253 15,216 71,889 49,762 -45.59%
-
Net Worth 71,145 67,993 65,625 64,786 61,600 59,974 57,591 15.11%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - 2,799 2,801 2,799 2,800 - - -
Div Payout % - 25.77% 35.61% 58.72% 136.19% - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 71,145 67,993 65,625 64,786 61,600 59,974 57,591 15.11%
NOSH 79,938 79,992 80,030 79,983 80,000 79,965 79,988 -0.04%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 11.55% 12.64% 12.48% 11.62% 11.90% 11.57% 12.54% -
ROE 3.66% 15.98% 11.99% 7.36% 3.34% 15.68% 12.39% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 28.22 107.42 78.76 51.29 21.59 101.66 71.13 -45.97%
EPS 3.26 13.58 9.83 5.96 2.57 11.76 8.92 -48.85%
DPS 0.00 3.50 3.50 3.50 3.50 0.00 0.00 -
NAPS 0.89 0.85 0.82 0.81 0.77 0.75 0.72 15.16%
Adjusted Per Share Value based on latest NOSH - 79,970
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 28.20 107.41 78.79 51.28 21.59 101.62 71.12 -45.99%
EPS 3.26 13.58 9.83 5.96 2.57 11.76 8.92 -48.85%
DPS 0.00 3.50 3.50 3.50 3.50 0.00 0.00 -
NAPS 0.8893 0.8499 0.8203 0.8098 0.77 0.7497 0.7199 15.11%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.32 1.50 1.55 1.60 1.38 1.19 0.70 -
P/RPS 4.68 1.40 1.97 3.12 6.39 1.17 0.98 183.31%
P/EPS 40.49 11.05 15.77 26.85 53.70 10.12 7.85 198.23%
EY 2.47 9.05 6.34 3.73 1.86 9.88 12.74 -66.46%
DY 0.00 2.33 2.26 2.19 2.54 0.00 0.00 -
P/NAPS 1.48 1.76 1.89 1.98 1.79 1.59 0.97 32.49%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 22/11/07 29/08/07 22/05/07 15/02/07 22/11/06 30/08/06 23/05/06 -
Price 1.12 1.29 1.45 1.48 1.52 1.44 0.82 -
P/RPS 3.97 1.20 1.84 2.89 7.04 1.42 1.15 128.24%
P/EPS 34.36 9.50 14.75 24.83 59.14 12.24 9.19 140.70%
EY 2.91 10.53 6.78 4.03 1.69 8.17 10.88 -58.45%
DY 0.00 2.71 2.41 2.36 2.30 0.00 0.00 -
P/NAPS 1.26 1.52 1.77 1.83 1.97 1.92 1.14 6.89%

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