[IMASPRO] QoQ Quarter Result on 30-Sep-2009 [#1]

Stock
[IMASPRO] IMASPRO CORPORATION BHD
Announcement Date
23-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- -2.13%
YoY- 4.89%
Quarter Report
Latest QR
Upcoming QR
IMASPRO's Result
IMASPRO's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 17,418 22,014 21,874 15,261 15,476 19,024 25,076 -21.62%
PBT 2,651 1,912 2,781 2,966 3,041 1,157 1,467 48.52%
Tax -486 -278 -553 -715 -741 -139 -165 105.88%
NP 2,165 1,634 2,228 2,251 2,300 1,018 1,302 40.48%
-
NP to SH 2,165 1,634 2,228 2,251 2,300 1,018 1,302 40.48%
-
Tax Rate 18.33% 14.54% 19.88% 24.11% 24.37% 12.01% 11.25% -
Total Cost 15,253 20,380 19,646 13,010 13,176 18,006 23,774 -25.67%
-
Net Worth 91,073 89,709 90,237 88,117 86,249 84,165 85,468 4.33%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 2,796 - - - 2,795 - - -
Div Payout % 129.15% - - - 121.53% - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 91,073 89,709 90,237 88,117 86,249 84,165 85,468 4.33%
NOSH 79,889 80,098 79,856 80,106 79,861 80,157 79,877 0.01%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 12.43% 7.42% 10.19% 14.75% 14.86% 5.35% 5.19% -
ROE 2.38% 1.82% 2.47% 2.55% 2.67% 1.21% 1.52% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 21.80 27.48 27.39 19.05 19.38 23.73 31.39 -21.62%
EPS 2.71 2.04 2.79 2.81 2.88 1.27 1.63 40.47%
DPS 3.50 0.00 0.00 0.00 3.50 0.00 0.00 -
NAPS 1.14 1.12 1.13 1.10 1.08 1.05 1.07 4.32%
Adjusted Per Share Value based on latest NOSH - 80,106
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 21.77 27.52 27.34 19.08 19.35 23.78 31.35 -21.63%
EPS 2.71 2.04 2.79 2.81 2.88 1.27 1.63 40.47%
DPS 3.50 0.00 0.00 0.00 3.49 0.00 0.00 -
NAPS 1.1384 1.1214 1.128 1.1015 1.0781 1.0521 1.0684 4.33%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.85 0.83 0.85 0.89 0.85 0.92 0.98 -
P/RPS 3.90 3.02 3.10 4.67 4.39 3.88 3.12 16.08%
P/EPS 31.37 40.69 30.47 31.67 29.51 72.44 60.12 -35.26%
EY 3.19 2.46 3.28 3.16 3.39 1.38 1.66 54.75%
DY 4.12 0.00 0.00 0.00 4.12 0.00 0.00 -
P/NAPS 0.75 0.74 0.75 0.81 0.79 0.88 0.92 -12.76%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 26/05/10 11/02/10 23/11/09 26/08/09 21/05/09 25/02/09 -
Price 0.84 0.85 0.92 0.86 0.81 0.86 0.92 -
P/RPS 3.85 3.09 3.36 4.51 4.18 3.62 2.93 20.02%
P/EPS 31.00 41.67 32.97 30.60 28.12 67.72 56.44 -33.00%
EY 3.23 2.40 3.03 3.27 3.56 1.48 1.77 49.49%
DY 4.17 0.00 0.00 0.00 4.32 0.00 0.00 -
P/NAPS 0.74 0.76 0.81 0.78 0.75 0.82 0.86 -9.55%

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