[IMASPRO] QoQ Quarter Result on 30-Jun-2007 [#4]

Stock
[IMASPRO] IMASPRO CORPORATION BHD
Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Jun-2007 [#4]
Profit Trend
QoQ- -3.35%
YoY- 32.04%
Quarter Report
Latest QR
Upcoming QR
IMASPRO's Result
IMASPRO's Financial Summary
View:
Show?
Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 51,358 33,630 22,560 22,894 22,012 23,748 17,272 106.64%
PBT 7,492 5,691 3,540 2,309 4,038 3,850 2,737 95.56%
Tax -1,872 -1,335 -934 687 -938 -1,139 -681 96.11%
NP 5,620 4,356 2,606 2,996 3,100 2,711 2,056 95.37%
-
NP to SH 5,620 4,356 2,606 2,996 3,100 2,711 2,056 95.37%
-
Tax Rate 24.99% 23.46% 26.38% -29.75% 23.23% 29.58% 24.88% -
Total Cost 45,738 29,274 19,954 19,898 18,912 21,037 15,216 108.14%
-
Net Worth 78,344 75,131 71,145 67,909 65,515 64,776 61,600 17.36%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 2,797 - - - - 2,800 -
Div Payout % - 64.22% - - - - 136.19% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 78,344 75,131 71,145 67,909 65,515 64,776 61,600 17.36%
NOSH 79,943 79,926 79,938 79,893 79,896 79,970 80,000 -0.04%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 10.94% 12.95% 11.55% 13.09% 14.08% 11.42% 11.90% -
ROE 7.17% 5.80% 3.66% 4.41% 4.73% 4.19% 3.34% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 64.24 42.08 28.22 28.66 27.55 29.70 21.59 106.73%
EPS 7.03 5.45 3.26 3.75 3.88 3.39 2.57 95.47%
DPS 0.00 3.50 0.00 0.00 0.00 0.00 3.50 -
NAPS 0.98 0.94 0.89 0.85 0.82 0.81 0.77 17.42%
Adjusted Per Share Value based on latest NOSH - 79,893
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 64.20 42.04 28.20 28.62 27.52 29.69 21.59 106.64%
EPS 7.02 5.45 3.26 3.75 3.88 3.39 2.57 95.28%
DPS 0.00 3.50 0.00 0.00 0.00 0.00 3.50 -
NAPS 0.9793 0.9391 0.8893 0.8489 0.8189 0.8097 0.77 17.36%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 1.25 1.30 1.32 1.50 1.55 1.60 1.38 -
P/RPS 1.95 3.09 4.68 5.23 5.63 5.39 6.39 -54.64%
P/EPS 17.78 23.85 40.49 40.00 39.95 47.20 53.70 -52.10%
EY 5.62 4.19 2.47 2.50 2.50 2.12 1.86 108.86%
DY 0.00 2.69 0.00 0.00 0.00 0.00 2.54 -
P/NAPS 1.28 1.38 1.48 1.76 1.89 1.98 1.79 -20.01%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 27/05/08 04/02/08 22/11/07 29/08/07 22/05/07 15/02/07 22/11/06 -
Price 1.46 1.29 1.12 1.29 1.45 1.48 1.52 -
P/RPS 2.27 3.07 3.97 4.50 5.26 4.98 7.04 -52.94%
P/EPS 20.77 23.67 34.36 34.40 37.37 43.66 59.14 -50.19%
EY 4.82 4.22 2.91 2.91 2.68 2.29 1.69 100.98%
DY 0.00 2.71 0.00 0.00 0.00 0.00 2.30 -
P/NAPS 1.49 1.37 1.26 1.52 1.77 1.83 1.97 -16.97%

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