[IMASPRO] YoY Annualized Quarter Result on 31-Dec-2019 [#2]

Stock
[IMASPRO] IMASPRO CORPORATION BHD
Announcement Date
20-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Dec-2019 [#2]
Profit Trend
QoQ- -20.22%
YoY- 23.96%
Quarter Report
Latest QR
Upcoming QR
IMASPRO's Result
IMASPRO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 45,110 87,646 55,166 71,924 70,152 86,240 72,414 -7.58%
PBT 2,680 26,136 8,064 4,632 4,182 14,002 10,152 -19.89%
Tax -756 -3,712 -1,850 -1,010 -1,260 -1,816 -1,930 -14.45%
NP 1,924 22,424 6,214 3,622 2,922 12,186 8,222 -21.49%
-
NP to SH 1,084 22,424 6,214 3,622 2,922 12,186 8,222 -28.64%
-
Tax Rate 28.21% 14.20% 22.94% 21.80% 30.13% 12.97% 19.01% -
Total Cost 43,186 65,222 48,952 68,302 67,230 74,054 64,192 -6.38%
-
Net Worth 126,400 136,800 130,399 129,600 132,799 135,200 129,600 -0.41%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 126,400 136,800 130,399 129,600 132,799 135,200 129,600 -0.41%
NOSH 80,000 80,000 80,000 80,000 80,000 80,000 80,000 0.00%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 4.27% 25.58% 11.26% 5.04% 4.17% 14.13% 11.35% -
ROE 0.86% 16.39% 4.77% 2.79% 2.20% 9.01% 6.34% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 56.39 109.56 68.96 89.91 87.69 107.80 90.52 -7.58%
EPS 2.42 28.04 7.76 4.52 3.66 15.24 10.28 -21.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.58 1.71 1.63 1.62 1.66 1.69 1.62 -0.41%
Adjusted Per Share Value based on latest NOSH - 80,000
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 56.39 109.56 68.96 89.91 87.69 107.80 90.52 -7.58%
EPS 2.42 28.04 7.76 4.52 3.66 15.24 10.28 -21.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.58 1.71 1.63 1.62 1.66 1.69 1.62 -0.41%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 5.85 2.48 2.02 2.12 2.27 1.81 2.04 -
P/RPS 10.37 2.26 2.93 2.36 2.59 1.68 2.25 28.98%
P/EPS 431.73 8.85 26.01 46.82 62.15 11.88 19.85 67.03%
EY 0.23 11.30 3.85 2.14 1.61 8.42 5.04 -40.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.70 1.45 1.24 1.31 1.37 1.07 1.26 19.65%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 22/02/23 23/02/22 03/02/21 20/02/20 29/01/19 07/02/18 25/01/17 -
Price 5.94 2.33 2.03 2.21 2.00 1.79 2.03 -
P/RPS 10.53 2.13 2.94 2.46 2.28 1.66 2.24 29.41%
P/EPS 438.38 8.31 26.13 48.81 54.76 11.75 19.75 67.60%
EY 0.23 12.03 3.83 2.05 1.83 8.51 5.06 -40.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.76 1.36 1.25 1.36 1.20 1.06 1.25 20.13%

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