[IMASPRO] QoQ TTM Result on 31-Dec-2021 [#2]

Stock
[IMASPRO] IMASPRO CORPORATION BHD
Announcement Date
23-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- 55.18%
YoY- 313.2%
Quarter Report
Latest QR
Upcoming QR
IMASPRO's Result
IMASPRO's Financial Summary
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 76,148 76,606 73,818 73,228 58,622 56,988 58,054 19.80%
PBT 10,928 15,220 17,501 17,005 12,660 7,969 6,952 35.15%
Tax -12,915 -13,034 -7,246 -7,080 -6,264 -6,149 -4,133 113.59%
NP -1,987 2,186 10,255 9,925 6,396 1,820 2,819 -
-
NP to SH -1,987 2,186 10,255 9,925 6,396 1,820 2,819 -
-
Tax Rate 118.18% 85.64% 41.40% 41.63% 49.48% 77.16% 59.45% -
Total Cost 78,135 74,420 63,563 63,303 52,226 55,168 55,235 25.98%
-
Net Worth 127,200 126,400 136,000 136,800 131,999 125,600 128,800 -0.82%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 2,800 2,800 2,800 2,800 2,800 2,800 2,800 0.00%
Div Payout % 0.00% 128.09% 27.30% 28.21% 43.78% 153.85% 99.33% -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 127,200 126,400 136,000 136,800 131,999 125,600 128,800 -0.82%
NOSH 80,000 80,000 80,000 80,000 80,000 80,000 80,000 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin -2.61% 2.85% 13.89% 13.55% 10.91% 3.19% 4.86% -
ROE -1.56% 1.73% 7.54% 7.26% 4.85% 1.45% 2.19% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 95.19 95.76 92.27 91.54 73.28 71.24 72.57 19.80%
EPS -2.48 2.73 12.82 12.41 8.00 2.28 3.52 -
DPS 3.50 3.50 3.50 3.50 3.50 3.50 3.50 0.00%
NAPS 1.59 1.58 1.70 1.71 1.65 1.57 1.61 -0.82%
Adjusted Per Share Value based on latest NOSH - 80,000
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 95.19 95.76 92.27 91.54 73.28 71.24 72.57 19.80%
EPS -2.48 2.73 12.82 12.41 8.00 2.28 3.52 -
DPS 3.50 3.50 3.50 3.50 3.50 3.50 3.50 0.00%
NAPS 1.59 1.58 1.70 1.71 1.65 1.57 1.61 -0.82%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 4.98 4.05 2.95 2.48 2.19 2.13 2.05 -
P/RPS 5.23 4.23 3.20 2.71 2.99 2.99 2.82 50.89%
P/EPS -200.50 148.22 23.01 19.99 27.39 93.63 58.18 -
EY -0.50 0.67 4.35 5.00 3.65 1.07 1.72 -
DY 0.70 0.86 1.19 1.41 1.60 1.64 1.71 -44.83%
P/NAPS 3.13 2.56 1.74 1.45 1.33 1.36 1.27 82.35%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 16/11/22 24/08/22 18/05/22 23/02/22 17/11/21 25/08/21 19/05/21 -
Price 5.60 4.48 4.06 2.33 2.13 2.00 2.04 -
P/RPS 5.88 4.68 4.40 2.55 2.91 2.81 2.81 63.52%
P/EPS -225.47 163.95 31.67 18.78 26.64 87.91 57.89 -
EY -0.44 0.61 3.16 5.32 3.75 1.14 1.73 -
DY 0.63 0.78 0.86 1.50 1.64 1.75 1.72 -48.77%
P/NAPS 3.52 2.84 2.39 1.36 1.29 1.27 1.27 97.19%

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