[IMASPRO] QoQ Cumulative Quarter Result on 31-Dec-2008 [#2]

Stock
[IMASPRO] IMASPRO CORPORATION BHD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- 60.67%
YoY- -50.47%
Quarter Report
Latest QR
Upcoming QR
IMASPRO's Result
IMASPRO's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 15,261 83,017 67,541 48,517 23,441 150,679 107,548 -72.76%
PBT 2,966 8,528 5,487 4,330 2,863 21,701 16,723 -68.39%
Tax -715 -1,762 -1,021 -882 -717 -5,366 -4,141 -68.95%
NP 2,251 6,766 4,466 3,448 2,146 16,335 12,582 -68.21%
-
NP to SH 2,251 6,766 4,466 3,448 2,146 16,335 12,582 -68.21%
-
Tax Rate 24.11% 20.66% 18.61% 20.37% 25.04% 24.73% 24.76% -
Total Cost 13,010 76,251 63,075 45,069 21,295 134,344 94,966 -73.39%
-
Net Worth 88,117 86,374 84,037 85,600 84,078 82,394 78,387 8.10%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - 2,799 2,801 2,800 - 2,799 2,799 -
Div Payout % - 41.37% 62.72% 81.21% - 17.14% 22.25% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 88,117 86,374 84,037 85,600 84,078 82,394 78,387 8.10%
NOSH 80,106 79,976 80,035 80,000 80,074 79,995 79,987 0.09%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 14.75% 8.15% 6.61% 7.11% 9.15% 10.84% 11.70% -
ROE 2.55% 7.83% 5.31% 4.03% 2.55% 19.83% 16.05% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 19.05 103.80 84.39 60.65 29.27 188.36 134.46 -72.79%
EPS 2.81 8.46 5.58 4.31 2.68 20.42 15.73 -68.24%
DPS 0.00 3.50 3.50 3.50 0.00 3.50 3.50 -
NAPS 1.10 1.08 1.05 1.07 1.05 1.03 0.98 7.99%
Adjusted Per Share Value based on latest NOSH - 79,877
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 19.08 103.77 84.43 60.65 29.30 188.35 134.44 -72.75%
EPS 2.81 8.46 5.58 4.31 2.68 20.42 15.73 -68.24%
DPS 0.00 3.50 3.50 3.50 0.00 3.50 3.50 -
NAPS 1.1015 1.0797 1.0505 1.07 1.051 1.0299 0.9798 8.11%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.89 0.85 0.92 0.98 1.29 1.48 1.25 -
P/RPS 4.67 0.82 1.09 1.62 4.41 0.79 0.93 192.95%
P/EPS 31.67 10.05 16.49 22.74 48.13 7.25 7.95 151.08%
EY 3.16 9.95 6.07 4.40 2.08 13.80 12.58 -60.15%
DY 0.00 4.12 3.80 3.57 0.00 2.36 2.80 -
P/NAPS 0.81 0.79 0.88 0.92 1.23 1.44 1.28 -26.27%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 23/11/09 26/08/09 21/05/09 25/02/09 25/11/08 28/08/08 27/05/08 -
Price 0.86 0.81 0.86 0.92 1.00 1.44 1.46 -
P/RPS 4.51 0.78 1.02 1.52 3.42 0.76 1.09 157.50%
P/EPS 30.60 9.57 15.41 21.35 37.31 7.05 9.28 121.37%
EY 3.27 10.44 6.49 4.68 2.68 14.18 10.77 -54.79%
DY 0.00 4.32 4.07 3.80 0.00 2.43 2.40 -
P/NAPS 0.78 0.75 0.82 0.86 0.95 1.40 1.49 -35.02%

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