[IMASPRO] QoQ Quarter Result on 30-Sep-2007 [#1]

Stock
[IMASPRO] IMASPRO CORPORATION BHD
Announcement Date
22-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- -13.02%
YoY- 26.75%
Quarter Report
Latest QR
Upcoming QR
IMASPRO's Result
IMASPRO's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 43,131 51,358 33,630 22,560 22,894 22,012 23,748 48.91%
PBT 4,978 7,492 5,691 3,540 2,309 4,038 3,850 18.70%
Tax -1,225 -1,872 -1,335 -934 687 -938 -1,139 4.97%
NP 3,753 5,620 4,356 2,606 2,996 3,100 2,711 24.23%
-
NP to SH 3,753 5,620 4,356 2,606 2,996 3,100 2,711 24.23%
-
Tax Rate 24.61% 24.99% 23.46% 26.38% -29.75% 23.23% 29.58% -
Total Cost 39,378 45,738 29,274 19,954 19,898 18,912 21,037 51.94%
-
Net Worth 82,421 78,344 75,131 71,145 67,909 65,515 64,776 17.43%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 2,797 - - - - -
Div Payout % - - 64.22% - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 82,421 78,344 75,131 71,145 67,909 65,515 64,776 17.43%
NOSH 80,021 79,943 79,926 79,938 79,893 79,896 79,970 0.04%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 8.70% 10.94% 12.95% 11.55% 13.09% 14.08% 11.42% -
ROE 4.55% 7.17% 5.80% 3.66% 4.41% 4.73% 4.19% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 53.90 64.24 42.08 28.22 28.66 27.55 29.70 48.83%
EPS 4.69 7.03 5.45 3.26 3.75 3.88 3.39 24.18%
DPS 0.00 0.00 3.50 0.00 0.00 0.00 0.00 -
NAPS 1.03 0.98 0.94 0.89 0.85 0.82 0.81 17.39%
Adjusted Per Share Value based on latest NOSH - 79,938
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 53.91 64.20 42.04 28.20 28.62 27.52 29.69 48.88%
EPS 4.69 7.02 5.45 3.26 3.75 3.88 3.39 24.18%
DPS 0.00 0.00 3.50 0.00 0.00 0.00 0.00 -
NAPS 1.0303 0.9793 0.9391 0.8893 0.8489 0.8189 0.8097 17.44%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.48 1.25 1.30 1.32 1.50 1.55 1.60 -
P/RPS 2.75 1.95 3.09 4.68 5.23 5.63 5.39 -36.17%
P/EPS 31.56 17.78 23.85 40.49 40.00 39.95 47.20 -23.55%
EY 3.17 5.62 4.19 2.47 2.50 2.50 2.12 30.79%
DY 0.00 0.00 2.69 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 1.28 1.38 1.48 1.76 1.89 1.98 -19.14%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 27/05/08 04/02/08 22/11/07 29/08/07 22/05/07 15/02/07 -
Price 1.44 1.46 1.29 1.12 1.29 1.45 1.48 -
P/RPS 2.67 2.27 3.07 3.97 4.50 5.26 4.98 -34.02%
P/EPS 30.70 20.77 23.67 34.36 34.40 37.37 43.66 -20.94%
EY 3.26 4.82 4.22 2.91 2.91 2.68 2.29 26.57%
DY 0.00 0.00 2.71 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.49 1.37 1.26 1.52 1.77 1.83 -16.36%

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