[IMASPRO] YoY Cumulative Quarter Result on 31-Dec-2008 [#2]

Stock
[IMASPRO] IMASPRO CORPORATION BHD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- 60.67%
YoY- -50.47%
Quarter Report
Latest QR
Upcoming QR
IMASPRO's Result
IMASPRO's Financial Summary
View:
Show?
Cumulative Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 30,758 42,226 37,135 48,517 56,190 41,020 34,908 -2.08%
PBT 2,677 5,675 5,747 4,330 9,231 6,587 6,090 -12.79%
Tax -602 -1,179 -1,268 -882 -2,269 -1,820 -1,656 -15.51%
NP 2,075 4,496 4,479 3,448 6,962 4,767 4,434 -11.88%
-
NP to SH 2,075 4,496 4,479 3,448 6,962 4,767 4,434 -11.88%
-
Tax Rate 22.49% 20.78% 22.06% 20.37% 24.58% 27.63% 27.19% -
Total Cost 28,683 37,730 32,656 45,069 49,228 36,253 30,474 -1.00%
-
Net Worth 98,542 95,200 90,379 85,600 75,221 64,786 43,396 14.63%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - - 2,800 2,800 2,799 - -
Div Payout % - - - 81.21% 40.23% 58.72% - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 98,542 95,200 90,379 85,600 75,221 64,786 43,396 14.63%
NOSH 80,115 80,000 79,982 80,000 80,022 79,983 62,893 4.11%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 6.75% 10.65% 12.06% 7.11% 12.39% 11.62% 12.70% -
ROE 2.11% 4.72% 4.96% 4.03% 9.26% 7.36% 10.22% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 38.39 52.78 46.43 60.65 70.22 51.29 55.50 -5.95%
EPS 2.59 5.62 5.60 4.31 8.70 5.96 7.05 -15.36%
DPS 0.00 0.00 0.00 3.50 3.50 3.50 0.00 -
NAPS 1.23 1.19 1.13 1.07 0.94 0.81 0.69 10.10%
Adjusted Per Share Value based on latest NOSH - 79,877
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 38.45 52.78 46.42 60.65 70.24 51.28 43.64 -2.08%
EPS 2.59 5.62 5.60 4.31 8.70 5.96 5.54 -11.89%
DPS 0.00 0.00 0.00 3.50 3.50 3.50 0.00 -
NAPS 1.2318 1.19 1.1297 1.07 0.9403 0.8098 0.5425 14.63%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 - -
Price 0.83 0.89 0.85 0.98 1.30 1.60 0.00 -
P/RPS 2.16 1.69 1.83 1.62 1.85 3.12 0.00 -
P/EPS 32.05 15.84 15.18 22.74 14.94 26.85 0.00 -
EY 3.12 6.31 6.59 4.40 6.69 3.73 0.00 -
DY 0.00 0.00 0.00 3.57 2.69 2.19 0.00 -
P/NAPS 0.67 0.75 0.75 0.92 1.38 1.98 0.00 -
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 23/02/12 28/01/11 11/02/10 25/02/09 04/02/08 15/02/07 22/02/06 -
Price 0.85 0.92 0.92 0.92 1.29 1.48 0.71 -
P/RPS 2.21 1.74 1.98 1.52 1.84 2.89 1.28 9.52%
P/EPS 32.82 16.37 16.43 21.35 14.83 24.83 10.07 21.75%
EY 3.05 6.11 6.09 4.68 6.74 4.03 9.93 -17.85%
DY 0.00 0.00 0.00 3.80 2.71 2.36 0.00 -
P/NAPS 0.69 0.77 0.81 0.86 1.37 1.83 1.03 -6.45%

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