[IMASPRO] YoY Annualized Quarter Result on 31-Dec-2020 [#2]

Stock
[IMASPRO] IMASPRO CORPORATION BHD
Announcement Date
03-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- 35.32%
YoY- 71.56%
Quarter Report
Latest QR
Upcoming QR
IMASPRO's Result
IMASPRO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 53,278 45,110 87,646 55,166 71,924 70,152 86,240 -7.70%
PBT 7,830 2,680 26,136 8,064 4,632 4,182 14,002 -9.22%
Tax -2,724 -756 -3,712 -1,850 -1,010 -1,260 -1,816 6.98%
NP 5,106 1,924 22,424 6,214 3,622 2,922 12,186 -13.49%
-
NP to SH 5,106 1,084 22,424 6,214 3,622 2,922 12,186 -13.49%
-
Tax Rate 34.79% 28.21% 14.20% 22.94% 21.80% 30.13% 12.97% -
Total Cost 48,172 43,186 65,222 48,952 68,302 67,230 74,054 -6.91%
-
Net Worth 127,200 126,400 136,800 130,399 129,600 132,799 135,200 -1.01%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 127,200 126,400 136,800 130,399 129,600 132,799 135,200 -1.01%
NOSH 80,000 80,000 80,000 80,000 80,000 80,000 80,000 0.00%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 9.58% 4.27% 25.58% 11.26% 5.04% 4.17% 14.13% -
ROE 4.01% 0.86% 16.39% 4.77% 2.79% 2.20% 9.01% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 66.60 56.39 109.56 68.96 89.91 87.69 107.80 -7.70%
EPS 6.38 2.42 28.04 7.76 4.52 3.66 15.24 -13.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.59 1.58 1.71 1.63 1.62 1.66 1.69 -1.01%
Adjusted Per Share Value based on latest NOSH - 80,000
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 66.60 56.39 109.56 68.96 89.91 87.69 107.80 -7.70%
EPS 6.38 2.42 28.04 7.76 4.52 3.66 15.24 -13.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.59 1.58 1.71 1.63 1.62 1.66 1.69 -1.01%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 3.83 5.85 2.48 2.02 2.12 2.27 1.81 -
P/RPS 5.75 10.37 2.26 2.93 2.36 2.59 1.68 22.74%
P/EPS 60.01 431.73 8.85 26.01 46.82 62.15 11.88 30.97%
EY 1.67 0.23 11.30 3.85 2.14 1.61 8.42 -23.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.41 3.70 1.45 1.24 1.31 1.37 1.07 14.48%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 21/02/24 22/02/23 23/02/22 03/02/21 20/02/20 29/01/19 07/02/18 -
Price 1.30 5.94 2.33 2.03 2.21 2.00 1.79 -
P/RPS 1.95 10.53 2.13 2.94 2.46 2.28 1.66 2.71%
P/EPS 20.37 438.38 8.31 26.13 48.81 54.76 11.75 9.59%
EY 4.91 0.23 12.03 3.83 2.05 1.83 8.51 -8.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 3.76 1.36 1.25 1.36 1.20 1.06 -4.18%

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