[IMASPRO] YoY Cumulative Quarter Result on 30-Sep-2014 [#1]

Stock
[IMASPRO] IMASPRO CORPORATION BHD
Announcement Date
20-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Sep-2014 [#1]
Profit Trend
QoQ- -79.92%
YoY- -13.07%
Quarter Report
Latest QR
Upcoming QR
IMASPRO's Result
IMASPRO's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 15,375 14,391 14,985 18,788 21,654 19,431 14,460 1.02%
PBT 302 2,041 3,455 2,392 2,747 1,455 1,384 -22.39%
Tax -98 -380 -838 -556 -635 -325 -315 -17.66%
NP 204 1,661 2,617 1,836 2,112 1,130 1,069 -24.10%
-
NP to SH 204 1,661 2,617 1,836 2,112 1,130 1,069 -24.10%
-
Tax Rate 32.45% 18.62% 24.25% 23.24% 23.12% 22.34% 22.76% -
Total Cost 15,171 12,730 12,368 16,952 19,542 18,301 13,391 2.09%
-
Net Worth 129,600 126,400 122,399 111,999 106,400 100,000 97,326 4.88%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 129,600 126,400 122,399 111,999 106,400 100,000 97,326 4.88%
NOSH 80,000 80,000 80,000 80,000 80,000 80,000 79,776 0.04%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 1.33% 11.54% 17.46% 9.77% 9.75% 5.82% 7.39% -
ROE 0.16% 1.31% 2.14% 1.64% 1.98% 1.13% 1.10% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 19.22 17.99 18.73 23.49 27.07 24.29 18.13 0.97%
EPS 0.26 2.08 3.27 2.30 2.64 1.41 1.34 -23.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.62 1.58 1.53 1.40 1.33 1.25 1.22 4.83%
Adjusted Per Share Value based on latest NOSH - 80,000
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 19.22 17.99 18.73 23.49 27.07 24.29 18.08 1.02%
EPS 0.26 2.08 3.27 2.30 2.64 1.41 1.34 -23.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.62 1.58 1.53 1.40 1.33 1.25 1.2166 4.88%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 1.83 2.07 1.62 1.40 0.91 0.82 0.82 -
P/RPS 9.52 11.51 8.65 5.96 3.36 3.38 4.52 13.20%
P/EPS 717.65 99.70 49.52 61.00 34.47 58.05 61.19 50.67%
EY 0.14 1.00 2.02 1.64 2.90 1.72 1.63 -33.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.31 1.06 1.00 0.68 0.66 0.67 9.09%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 22/11/17 17/11/16 19/11/15 20/11/14 19/11/13 22/11/12 16/11/11 -
Price 1.81 2.04 1.70 1.25 1.03 0.85 0.82 -
P/RPS 9.42 11.34 9.08 5.32 3.81 3.50 4.52 13.00%
P/EPS 709.80 98.25 51.97 54.47 39.02 60.18 61.19 50.39%
EY 0.14 1.02 1.92 1.84 2.56 1.66 1.63 -33.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.29 1.11 0.89 0.77 0.68 0.67 8.93%

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