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

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Cumulative Result
Revenue	22,560	85,926	63,032	41,020	17,272	81,293	56,897	-45.99%
YoY %	-73.74%	36.32%	53.66%	137.49%	-78.75%	42.88%	-	-
Horiz. %	39.65%	151.02%	110.78%	72.10%	30.36%	142.88%	100.00%	-
PBT	3,540	12,934	10,625	6,587	2,737	12,876	9,716	-48.95%
YoY %	-72.63%	21.73%	61.30%	140.66%	-78.74%	32.52%	-	-
Horiz. %	36.43%	133.12%	109.36%	67.80%	28.17%	132.52%	100.00%	-
Tax	-934	-2,071	-2,758	-1,820	-681	-3,472	-2,581	-49.18%
YoY %	54.90%	24.91%	-51.54%	-167.25%	80.39%	-34.52%	-	-
Horiz. %	36.19%	80.24%	106.86%	70.52%	26.39%	134.52%	100.00%	-
NP	2,606	10,863	7,867	4,767	2,056	9,404	7,135	-48.87%
YoY %	-76.01%	38.08%	65.03%	131.86%	-78.14%	31.80%	-	-
Horiz. %	36.52%	152.25%	110.26%	66.81%	28.82%	131.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,606	10,863	7,867	4,767	2,056	9,404	7,135	-48.87%
YoY %	-76.01%	38.08%	65.03%	131.86%	-78.14%	31.80%	-	-
Horiz. %	36.52%	152.25%	110.26%	66.81%	28.82%	131.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.38%	16.01%	25.96%	27.63%	24.88%	26.96%	26.56%	-
YoY %	64.77%	-38.33%	-6.04%	11.05%	-7.72%	1.51%	-	-
Horiz. %	99.32%	60.28%	97.74%	104.03%	93.67%	101.51%	100.00%	-
Total Cost	19,954	75,063	55,165	36,253	15,216	71,889	49,762	-45.59%
YoY %	-73.42%	36.07%	52.17%	138.26%	-78.83%	44.47%	-	-
Horiz. %	40.10%	150.84%	110.86%	72.85%	30.58%	144.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	71,145	67,993	65,625	64,786	61,600	59,974	57,591	15.11%
YoY %	4.64%	3.61%	1.30%	5.17%	2.71%	4.14%	-	-
Horiz. %	123.53%	118.06%	113.95%	112.49%	106.96%	104.14%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Dividend
Div	-	2,799	2,801	2,799	2,800	-	-	-
YoY %	-	-0.07%	0.07%	-0.04%	0.00%	-	-	-
Horiz. %	-	99.96%	100.04%	99.96%	100.00%	-	-	-
Div Payout %	-	25.77%	35.61%	58.72%	136.19%	-	-	-
YoY %	-	-27.63%	-39.36%	-56.88%	0.00%	-	-	-
Horiz. %	-	18.92%	26.15%	43.12%	100.00%	-	-	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Equity
Net Worth	71,145	67,993	65,625	64,786	61,600	59,974	57,591	15.11%
YoY %	4.64%	3.61%	1.30%	5.17%	2.71%	4.14%	-	-
Horiz. %	123.53%	118.06%	113.95%	112.49%	106.96%	104.14%	100.00%	-
NOSH	79,938	79,992	80,030	79,983	80,000	79,965	79,988	-0.04%
YoY %	-0.07%	-0.05%	0.06%	-0.02%	0.04%	-0.03%	-	-
Horiz. %	99.94%	100.01%	100.05%	99.99%	100.02%	99.97%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Ratio Analysis
NP Margin	11.55%	12.64%	12.48%	11.62%	11.90%	11.57%	12.54%	-
YoY %	-8.62%	1.28%	7.40%	-2.35%	2.85%	-7.74%	-	-
Horiz. %	92.11%	100.80%	99.52%	92.66%	94.90%	92.26%	100.00%	-
ROE	3.66%	15.98%	11.99%	7.36%	3.34%	15.68%	12.39%	-
YoY %	-77.10%	33.28%	62.91%	120.36%	-78.70%	26.55%	-	-
Horiz. %	29.54%	128.97%	96.77%	59.40%	26.96%	126.55%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Per Share
RPS	28.22	107.42	78.76	51.29	21.59	101.66	71.13	-45.97%
YoY %	-73.73%	36.39%	53.56%	137.56%	-78.76%	42.92%	-	-
Horiz. %	39.67%	151.02%	110.73%	72.11%	30.35%	142.92%	100.00%	-
EPS	3.26	13.58	9.83	5.96	2.57	11.76	8.92	-48.85%
YoY %	-75.99%	38.15%	64.93%	131.91%	-78.15%	31.84%	-	-
Horiz. %	36.55%	152.24%	110.20%	66.82%	28.81%	131.84%	100.00%	-
DPS	0.00	3.50	3.50	3.50	3.50	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	100.00%	100.00%	100.00%	100.00%	-	-	-
NAPS	0.89	0.85	0.82	0.81	0.77	0.75	0.72	15.16%
YoY %	4.71%	3.66%	1.23%	5.19%	2.67%	4.17%	-	-
Horiz. %	123.61%	118.06%	113.89%	112.50%	106.94%	104.17%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Adjusted Per Share Value based on latest NOSH - 79,970
RPS	28.20	107.41	78.79	51.28	21.59	101.62	71.12	-45.99%
YoY %	-73.75%	36.32%	53.65%	137.52%	-78.75%	42.89%	-	-
Horiz. %	39.65%	151.03%	110.78%	72.10%	30.36%	142.89%	100.00%	-
EPS	3.26	13.58	9.83	5.96	2.57	11.76	8.92	-48.85%
YoY %	-75.99%	38.15%	64.93%	131.91%	-78.15%	31.84%	-	-
Horiz. %	36.55%	152.24%	110.20%	66.82%	28.81%	131.84%	100.00%	-
DPS	0.00	3.50	3.50	3.50	3.50	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	100.00%	100.00%	100.00%	100.00%	-	-	-
NAPS	0.8893	0.8499	0.8203	0.8098	0.77	0.7497	0.7199	15.11%
YoY %	4.64%	3.61%	1.30%	5.17%	2.71%	4.14%	-	-
Horiz. %	123.53%	118.06%	113.95%	112.49%	106.96%	104.14%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	234.29%	-28.93%	-36.86%	-51.17%	446.15%	19.39%	-	-
Horiz. %	477.55%	142.86%	201.02%	318.37%	652.04%	119.39%	100.00%	-
P/EPS	40.49	11.05	15.77	26.85	53.70	10.12	7.85	198.23%
YoY %	266.43%	-29.93%	-41.27%	-50.00%	430.63%	28.92%	-	-
Horiz. %	515.80%	140.76%	200.89%	342.04%	684.08%	128.92%	100.00%	-
EY	2.47	9.05	6.34	3.73	1.86	9.88	12.74	-66.46%
YoY %	-72.71%	42.74%	69.97%	100.54%	-81.17%	-22.45%	-	-
Horiz. %	19.39%	71.04%	49.76%	29.28%	14.60%	77.55%	100.00%	-
DY	0.00	2.33	2.26	2.19	2.54	0.00	0.00	-
YoY %	0.00%	3.10%	3.20%	-13.78%	0.00%	0.00%	-	-
Horiz. %	0.00%	91.73%	88.98%	86.22%	100.00%	-	-	-
P/NAPS	1.48	1.76	1.89	1.98	1.79	1.59	0.97	32.49%
YoY %	-15.91%	-6.88%	-4.55%	10.61%	12.58%	63.92%	-	-
Horiz. %	152.58%	181.44%	194.85%	204.12%	184.54%	163.92%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Price Multiplier on Announcement Date
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%
YoY %	230.83%	-34.78%	-36.33%	-58.95%	395.77%	23.48%	-	-
Horiz. %	345.22%	104.35%	160.00%	251.30%	612.17%	123.48%	100.00%	-
P/EPS	34.36	9.50	14.75	24.83	59.14	12.24	9.19	140.70%
YoY %	261.68%	-35.59%	-40.60%	-58.01%	383.17%	33.19%	-	-
Horiz. %	373.88%	103.37%	160.50%	270.18%	643.53%	133.19%	100.00%	-
EY	2.91	10.53	6.78	4.03	1.69	8.17	10.88	-58.45%
YoY %	-72.36%	55.31%	68.24%	138.46%	-79.31%	-24.91%	-	-
Horiz. %	26.75%	96.78%	62.32%	37.04%	15.53%	75.09%	100.00%	-
DY	0.00	2.71	2.41	2.36	2.30	0.00	0.00	-
YoY %	0.00%	12.45%	2.12%	2.61%	0.00%	0.00%	-	-
Horiz. %	0.00%	117.83%	104.78%	102.61%	100.00%	-	-	-
P/NAPS	1.26	1.52	1.77	1.83	1.97	1.92	1.14	6.89%
YoY %	-17.11%	-14.12%	-3.28%	-7.11%	2.60%	68.42%	-	-
Horiz. %	110.53%	133.33%	155.26%	160.53%	172.81%	168.42%	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