[IMASPRO] YoY Annualized Quarter Result on 30-Sep-2023 [#1]

Stock
[IMASPRO] IMASPRO CORPORATION BHD
Announcement Date
22-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2024
Quarter
30-Sep-2023 [#1]
Profit Trend
QoQ- 362.36%
YoY- 33.85%
Quarter Report
Latest QR
Upcoming QR
IMASPRO's Result
IMASPRO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 47,012 57,632 51,132 52,964 46,428 72,780 56,928 -3.13%
PBT 692 10,976 7,508 24,676 5,912 5,700 4,000 -25.33%
Tax -260 -2,672 -1,304 -1,780 -1,320 -1,160 -936 -19.20%
NP 432 8,304 6,204 22,896 4,592 4,540 3,064 -27.83%
-
NP to SH 432 8,304 6,204 22,896 4,592 4,540 3,064 -27.83%
-
Tax Rate 37.57% 24.34% 17.37% 7.21% 22.33% 20.35% 23.40% -
Total Cost 46,580 49,328 44,928 30,068 41,836 68,240 53,864 -2.39%
-
Net Worth 127,200 127,200 127,200 131,999 128,000 129,600 131,999 -0.61%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 127,200 127,200 127,200 131,999 128,000 129,600 131,999 -0.61%
NOSH 80,000 80,000 80,000 80,000 80,000 80,000 80,000 0.00%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 0.92% 14.41% 12.13% 43.23% 9.89% 6.24% 5.38% -
ROE 0.34% 6.53% 4.88% 17.35% 3.59% 3.50% 2.32% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 58.77 72.04 63.92 66.21 58.04 90.98 71.16 -3.13%
EPS 0.56 10.36 7.76 28.60 5.76 5.68 3.84 -27.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.59 1.59 1.59 1.65 1.60 1.62 1.65 -0.61%
Adjusted Per Share Value based on latest NOSH - 80,000
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 58.77 72.04 63.92 66.21 58.04 90.98 71.16 -3.13%
EPS 0.56 10.36 7.76 28.60 5.76 5.68 3.84 -27.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.59 1.59 1.59 1.65 1.60 1.62 1.65 -0.61%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 1.03 5.64 4.98 2.19 2.28 2.22 2.10 -
P/RPS 1.75 7.83 7.79 3.31 3.93 2.44 2.95 -8.32%
P/EPS 190.74 54.34 64.22 7.65 39.72 39.12 54.83 23.07%
EY 0.52 1.84 1.56 13.07 2.52 2.56 1.82 -18.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 3.55 3.13 1.33 1.43 1.37 1.27 -10.55%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 20/11/24 22/11/23 16/11/22 17/11/21 18/11/20 20/11/19 22/11/18 -
Price 1.00 5.44 5.60 2.13 2.04 2.08 2.17 -
P/RPS 1.70 7.55 8.76 3.22 3.52 2.29 3.05 -9.27%
P/EPS 185.19 52.41 72.21 7.44 35.54 36.65 56.66 21.79%
EY 0.54 1.91 1.38 13.44 2.81 2.73 1.76 -17.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 3.42 3.52 1.29 1.28 1.28 1.32 -11.58%

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