[IMASPRO] QoQ Quarter Result on 31-Mar-2014 [#3]

Stock
[IMASPRO] IMASPRO CORPORATION BHD
Announcement Date
28-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Mar-2014 [#3]
Profit Trend
QoQ- 20.2%
YoY- 7.8%
Quarter Report
Latest QR
Upcoming QR
IMASPRO's Result
IMASPRO's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 25,356 18,788 26,171 32,628 27,970 21,654 26,932 -3.92%
PBT 3,052 2,392 1,140 4,044 3,392 2,747 2,274 21.60%
Tax -613 -556 70 -867 -749 -635 -323 53.10%
NP 2,439 1,836 1,210 3,177 2,643 2,112 1,951 16.00%
-
NP to SH 2,439 1,836 1,210 3,177 2,643 2,112 1,951 16.00%
-
Tax Rate 20.09% 23.24% -6.14% 21.44% 22.08% 23.12% 14.20% -
Total Cost 22,917 16,952 24,961 29,451 25,327 19,542 24,981 -5.57%
-
Net Worth 115,200 111,999 110,399 108,800 108,800 106,400 103,999 7.03%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - 2,800 - - - 2,800 -
Div Payout % - - 231.40% - - - 143.52% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 115,200 111,999 110,399 108,800 108,800 106,400 103,999 7.03%
NOSH 80,000 80,000 80,000 80,000 80,000 80,000 80,000 0.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 9.62% 9.77% 4.62% 9.74% 9.45% 9.75% 7.24% -
ROE 2.12% 1.64% 1.10% 2.92% 2.43% 1.98% 1.88% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 31.70 23.49 32.71 40.79 34.96 27.07 33.67 -3.92%
EPS 3.05 2.30 1.51 3.97 3.30 2.64 2.44 15.99%
DPS 0.00 0.00 3.50 0.00 0.00 0.00 3.50 -
NAPS 1.44 1.40 1.38 1.36 1.36 1.33 1.30 7.03%
Adjusted Per Share Value based on latest NOSH - 80,000
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 31.70 23.49 32.71 40.79 34.96 27.07 33.67 -3.92%
EPS 3.05 2.30 1.51 3.97 3.30 2.64 2.44 15.99%
DPS 0.00 0.00 3.50 0.00 0.00 0.00 3.50 -
NAPS 1.44 1.40 1.38 1.36 1.36 1.33 1.30 7.03%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.25 1.40 1.22 1.20 1.20 0.91 0.90 -
P/RPS 3.94 5.96 3.73 2.94 3.43 3.36 2.67 29.52%
P/EPS 41.00 61.00 80.66 30.22 36.32 34.47 36.90 7.25%
EY 2.44 1.64 1.24 3.31 2.75 2.90 2.71 -6.73%
DY 0.00 0.00 2.87 0.00 0.00 0.00 3.89 -
P/NAPS 0.87 1.00 0.88 0.88 0.88 0.68 0.69 16.66%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 12/02/15 20/11/14 27/08/14 28/05/14 28/01/14 19/11/13 27/08/13 -
Price 1.19 1.25 1.25 1.20 1.10 1.03 0.915 -
P/RPS 3.75 5.32 3.82 2.94 3.15 3.81 2.72 23.80%
P/EPS 39.03 54.47 82.64 30.22 33.30 39.02 37.52 2.65%
EY 2.56 1.84 1.21 3.31 3.00 2.56 2.67 -2.75%
DY 0.00 0.00 2.80 0.00 0.00 0.00 3.83 -
P/NAPS 0.83 0.89 0.91 0.88 0.81 0.77 0.70 11.99%

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