[IMASPRO] QoQ Quarter Result on 30-Jun-2006 [#4]

Stock
[IMASPRO] IMASPRO CORPORATION BHD
Announcement Date
30-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Jun-2006 [#4]
Profit Trend
QoQ- -15.99%
YoY--%
Quarter Report
Latest QR
Upcoming QR
IMASPRO's Result
IMASPRO's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 22,012 23,748 17,272 24,396 21,989 19,352 15,556 26.06%
PBT 4,038 3,850 2,737 3,160 3,626 3,461 2,629 33.15%
Tax -938 -1,139 -681 -891 -925 -1,019 -637 29.46%
NP 3,100 2,711 2,056 2,269 2,701 2,442 1,992 34.32%
-
NP to SH 3,100 2,711 2,056 2,269 2,701 2,442 1,992 34.32%
-
Tax Rate 23.23% 29.58% 24.88% 28.20% 25.51% 29.44% 24.23% -
Total Cost 18,912 21,037 15,216 22,127 19,288 16,910 13,564 24.83%
-
Net Worth 65,515 64,776 61,600 59,920 57,536 43,427 40,845 37.06%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - 2,800 - - - - -
Div Payout % - - 136.19% - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 65,515 64,776 61,600 59,920 57,536 43,427 40,845 37.06%
NOSH 79,896 79,970 80,000 79,894 79,911 62,938 62,839 17.37%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 14.08% 11.42% 11.90% 9.30% 12.28% 12.62% 12.81% -
ROE 4.73% 4.19% 3.34% 3.79% 4.69% 5.62% 4.88% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 27.55 29.70 21.59 30.54 27.52 30.75 24.76 7.38%
EPS 3.88 3.39 2.57 2.84 3.38 3.88 3.17 14.43%
DPS 0.00 0.00 3.50 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.81 0.77 0.75 0.72 0.69 0.65 16.76%
Adjusted Per Share Value based on latest NOSH - 79,894
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 27.52 29.69 21.59 30.50 27.49 24.19 19.45 26.06%
EPS 3.88 3.39 2.57 2.84 3.38 3.05 2.49 34.44%
DPS 0.00 0.00 3.50 0.00 0.00 0.00 0.00 -
NAPS 0.8189 0.8097 0.77 0.749 0.7192 0.5428 0.5106 37.05%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 - - -
Price 1.55 1.60 1.38 1.19 0.70 0.00 0.00 -
P/RPS 5.63 5.39 6.39 3.90 2.54 0.00 0.00 -
P/EPS 39.95 47.20 53.70 41.90 20.71 0.00 0.00 -
EY 2.50 2.12 1.86 2.39 4.83 0.00 0.00 -
DY 0.00 0.00 2.54 0.00 0.00 0.00 0.00 -
P/NAPS 1.89 1.98 1.79 1.59 0.97 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 22/05/07 15/02/07 22/11/06 30/08/06 23/05/06 22/02/06 17/01/06 -
Price 1.45 1.48 1.52 1.44 0.82 0.71 0.00 -
P/RPS 5.26 4.98 7.04 4.72 2.98 2.31 0.00 -
P/EPS 37.37 43.66 59.14 50.70 24.26 18.30 0.00 -
EY 2.68 2.29 1.69 1.97 4.12 5.46 0.00 -
DY 0.00 0.00 2.30 0.00 0.00 0.00 0.00 -
P/NAPS 1.77 1.83 1.97 1.92 1.14 1.03 0.00 -

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
Post a Comment