[IMASPRO] QoQ Quarter Result on 31-Dec-2007 [#2]

Stock
[IMASPRO] IMASPRO CORPORATION BHD
Announcement Date
04-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- 67.15%
YoY- 60.68%
Quarter Report
Latest QR
Upcoming QR
IMASPRO's Result
IMASPRO's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 23,441 43,131 51,358 33,630 22,560 22,894 22,012 4.27%
PBT 2,863 4,978 7,492 5,691 3,540 2,309 4,038 -20.43%
Tax -717 -1,225 -1,872 -1,335 -934 687 -938 -16.35%
NP 2,146 3,753 5,620 4,356 2,606 2,996 3,100 -21.69%
-
NP to SH 2,146 3,753 5,620 4,356 2,606 2,996 3,100 -21.69%
-
Tax Rate 25.04% 24.61% 24.99% 23.46% 26.38% -29.75% 23.23% -
Total Cost 21,295 39,378 45,738 29,274 19,954 19,898 18,912 8.20%
-
Net Worth 84,078 82,421 78,344 75,131 71,145 67,909 65,515 18.04%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - 2,797 - - - -
Div Payout % - - - 64.22% - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 84,078 82,421 78,344 75,131 71,145 67,909 65,515 18.04%
NOSH 80,074 80,021 79,943 79,926 79,938 79,893 79,896 0.14%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 9.15% 8.70% 10.94% 12.95% 11.55% 13.09% 14.08% -
ROE 2.55% 4.55% 7.17% 5.80% 3.66% 4.41% 4.73% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 29.27 53.90 64.24 42.08 28.22 28.66 27.55 4.10%
EPS 2.68 4.69 7.03 5.45 3.26 3.75 3.88 -21.80%
DPS 0.00 0.00 0.00 3.50 0.00 0.00 0.00 -
NAPS 1.05 1.03 0.98 0.94 0.89 0.85 0.82 17.86%
Adjusted Per Share Value based on latest NOSH - 79,926
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 29.30 53.91 64.20 42.04 28.20 28.62 27.52 4.25%
EPS 2.68 4.69 7.02 5.45 3.26 3.75 3.88 -21.80%
DPS 0.00 0.00 0.00 3.50 0.00 0.00 0.00 -
NAPS 1.051 1.0303 0.9793 0.9391 0.8893 0.8489 0.8189 18.04%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.29 1.48 1.25 1.30 1.32 1.50 1.55 -
P/RPS 4.41 2.75 1.95 3.09 4.68 5.23 5.63 -14.98%
P/EPS 48.13 31.56 17.78 23.85 40.49 40.00 39.95 13.18%
EY 2.08 3.17 5.62 4.19 2.47 2.50 2.50 -11.50%
DY 0.00 0.00 0.00 2.69 0.00 0.00 0.00 -
P/NAPS 1.23 1.44 1.28 1.38 1.48 1.76 1.89 -24.84%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 25/11/08 28/08/08 27/05/08 04/02/08 22/11/07 29/08/07 22/05/07 -
Price 1.00 1.44 1.46 1.29 1.12 1.29 1.45 -
P/RPS 3.42 2.67 2.27 3.07 3.97 4.50 5.26 -24.88%
P/EPS 37.31 30.70 20.77 23.67 34.36 34.40 37.37 -0.10%
EY 2.68 3.26 4.82 4.22 2.91 2.91 2.68 0.00%
DY 0.00 0.00 0.00 2.71 0.00 0.00 0.00 -
P/NAPS 0.95 1.40 1.49 1.37 1.26 1.52 1.77 -33.88%

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