[IMASPRO] QoQ Quarter Result on 31-Mar-2008 [#3]

Stock
[IMASPRO] IMASPRO CORPORATION BHD
Announcement Date
27-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Mar-2008 [#3]
Profit Trend
QoQ- 29.02%
YoY- 81.29%
Quarter Report
Latest QR
Upcoming QR
IMASPRO's Result
IMASPRO's Financial Summary
View:
Show?
Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 25,076 23,441 43,131 51,358 33,630 22,560 22,894 6.22%
PBT 1,467 2,863 4,978 7,492 5,691 3,540 2,309 -25.99%
Tax -165 -717 -1,225 -1,872 -1,335 -934 687 -
NP 1,302 2,146 3,753 5,620 4,356 2,606 2,996 -42.48%
-
NP to SH 1,302 2,146 3,753 5,620 4,356 2,606 2,996 -42.48%
-
Tax Rate 11.25% 25.04% 24.61% 24.99% 23.46% 26.38% -29.75% -
Total Cost 23,774 21,295 39,378 45,738 29,274 19,954 19,898 12.53%
-
Net Worth 85,468 84,078 82,421 78,344 75,131 71,145 67,909 16.48%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - 2,797 - - -
Div Payout % - - - - 64.22% - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 85,468 84,078 82,421 78,344 75,131 71,145 67,909 16.48%
NOSH 79,877 80,074 80,021 79,943 79,926 79,938 79,893 -0.01%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 5.19% 9.15% 8.70% 10.94% 12.95% 11.55% 13.09% -
ROE 1.52% 2.55% 4.55% 7.17% 5.80% 3.66% 4.41% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 31.39 29.27 53.90 64.24 42.08 28.22 28.66 6.22%
EPS 1.63 2.68 4.69 7.03 5.45 3.26 3.75 -42.47%
DPS 0.00 0.00 0.00 0.00 3.50 0.00 0.00 -
NAPS 1.07 1.05 1.03 0.98 0.94 0.89 0.85 16.50%
Adjusted Per Share Value based on latest NOSH - 79,943
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 31.35 29.30 53.91 64.20 42.04 28.20 28.62 6.23%
EPS 1.63 2.68 4.69 7.02 5.45 3.26 3.75 -42.47%
DPS 0.00 0.00 0.00 0.00 3.50 0.00 0.00 -
NAPS 1.0684 1.051 1.0303 0.9793 0.9391 0.8893 0.8489 16.48%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.98 1.29 1.48 1.25 1.30 1.32 1.50 -
P/RPS 3.12 4.41 2.75 1.95 3.09 4.68 5.23 -29.02%
P/EPS 60.12 48.13 31.56 17.78 23.85 40.49 40.00 31.04%
EY 1.66 2.08 3.17 5.62 4.19 2.47 2.50 -23.79%
DY 0.00 0.00 0.00 0.00 2.69 0.00 0.00 -
P/NAPS 0.92 1.23 1.44 1.28 1.38 1.48 1.76 -34.98%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 25/02/09 25/11/08 28/08/08 27/05/08 04/02/08 22/11/07 29/08/07 -
Price 0.92 1.00 1.44 1.46 1.29 1.12 1.29 -
P/RPS 2.93 3.42 2.67 2.27 3.07 3.97 4.50 -24.77%
P/EPS 56.44 37.31 30.70 20.77 23.67 34.36 34.40 38.89%
EY 1.77 2.68 3.26 4.82 4.22 2.91 2.91 -28.10%
DY 0.00 0.00 0.00 0.00 2.71 0.00 0.00 -
P/NAPS 0.86 0.95 1.40 1.49 1.37 1.26 1.52 -31.47%

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