[IMASPRO] YoY Cumulative Quarter Result on 30-Sep-2008 [#1]

Stock
[IMASPRO] IMASPRO CORPORATION BHD
Announcement Date
25-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Sep-2008 [#1]
Profit Trend
QoQ- -86.86%
YoY- -17.65%
Quarter Report
Latest QR
Upcoming QR
IMASPRO's Result
IMASPRO's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 14,460 18,412 15,261 23,441 22,560 17,272 15,556 -1.20%
PBT 1,384 2,617 2,966 2,863 3,540 2,737 2,629 -10.13%
Tax -315 -528 -715 -717 -934 -681 -637 -11.06%
NP 1,069 2,089 2,251 2,146 2,606 2,056 1,992 -9.84%
-
NP to SH 1,069 2,089 2,251 2,146 2,606 2,056 1,992 -9.84%
-
Tax Rate 22.76% 20.18% 24.11% 25.04% 26.38% 24.88% 24.23% -
Total Cost 13,391 16,323 13,010 21,295 19,954 15,216 13,564 -0.21%
-
Net Worth 97,326 92,844 88,117 84,078 71,145 61,600 40,845 15.56%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - - - - 2,800 - -
Div Payout % - - - - - 136.19% - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 97,326 92,844 88,117 84,078 71,145 61,600 40,845 15.56%
NOSH 79,776 80,038 80,106 80,074 79,938 80,000 62,839 4.05%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 7.39% 11.35% 14.75% 9.15% 11.55% 11.90% 12.81% -
ROE 1.10% 2.25% 2.55% 2.55% 3.66% 3.34% 4.88% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 18.13 23.00 19.05 29.27 28.22 21.59 24.76 -5.05%
EPS 1.34 2.61 2.81 2.68 3.26 2.57 3.17 -13.36%
DPS 0.00 0.00 0.00 0.00 0.00 3.50 0.00 -
NAPS 1.22 1.16 1.10 1.05 0.89 0.77 0.65 11.05%
Adjusted Per Share Value based on latest NOSH - 80,074
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 18.08 23.02 19.08 29.30 28.20 21.59 19.45 -1.20%
EPS 1.34 2.61 2.81 2.68 3.26 2.57 2.49 -9.80%
DPS 0.00 0.00 0.00 0.00 0.00 3.50 0.00 -
NAPS 1.2166 1.1606 1.1015 1.051 0.8893 0.77 0.5106 15.56%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 - -
Price 0.82 0.83 0.89 1.29 1.32 1.38 0.00 -
P/RPS 4.52 3.61 4.67 4.41 4.68 6.39 0.00 -
P/EPS 61.19 31.80 31.67 48.13 40.49 53.70 0.00 -
EY 1.63 3.14 3.16 2.08 2.47 1.86 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 2.54 0.00 -
P/NAPS 0.67 0.72 0.81 1.23 1.48 1.79 0.00 -
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 16/11/11 26/11/10 23/11/09 25/11/08 22/11/07 22/11/06 17/01/06 -
Price 0.82 0.95 0.86 1.00 1.12 1.52 0.00 -
P/RPS 4.52 4.13 4.51 3.42 3.97 7.04 0.00 -
P/EPS 61.19 36.40 30.60 37.31 34.36 59.14 0.00 -
EY 1.63 2.75 3.27 2.68 2.91 1.69 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 2.30 0.00 -
P/NAPS 0.67 0.82 0.78 0.95 1.26 1.97 0.00 -

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