[IMASPRO] YoY Quarter Result on 30-Jun-2009 [#4]

Stock
[IMASPRO] IMASPRO CORPORATION BHD
Announcement Date
26-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- 125.93%
YoY- -38.72%
Quarter Report
Latest QR
Upcoming QR
IMASPRO's Result
IMASPRO's Financial Summary
View:
Show?
Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 23,713 21,053 17,418 15,476 43,131 22,894 24,396 -0.47%
PBT 2,260 2,666 2,651 3,041 4,978 2,309 3,160 -5.42%
Tax -521 -594 -486 -741 -1,225 687 -891 -8.54%
NP 1,739 2,072 2,165 2,300 3,753 2,996 2,269 -4.33%
-
NP to SH 1,739 2,072 2,165 2,300 3,753 2,996 2,269 -4.33%
-
Tax Rate 23.05% 22.28% 18.33% 24.37% 24.61% -29.75% 28.20% -
Total Cost 21,974 18,981 15,253 13,176 39,378 19,898 22,127 -0.11%
-
Net Worth 99,200 96,000 91,073 86,249 82,421 67,909 59,920 8.75%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 2,800 2,800 2,796 2,795 - - - -
Div Payout % 161.01% 135.14% 129.15% 121.53% - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 99,200 96,000 91,073 86,249 82,421 67,909 59,920 8.75%
NOSH 80,000 80,000 79,889 79,861 80,021 79,893 79,894 0.02%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 7.33% 9.84% 12.43% 14.86% 8.70% 13.09% 9.30% -
ROE 1.75% 2.16% 2.38% 2.67% 4.55% 4.41% 3.79% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 29.64 26.32 21.80 19.38 53.90 28.66 30.54 -0.49%
EPS 2.17 2.59 2.71 2.88 4.69 3.75 2.84 -4.38%
DPS 3.50 3.50 3.50 3.50 0.00 0.00 0.00 -
NAPS 1.24 1.20 1.14 1.08 1.03 0.85 0.75 8.73%
Adjusted Per Share Value based on latest NOSH - 79,861
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 29.64 26.32 21.77 19.35 53.91 28.62 30.50 -0.47%
EPS 2.17 2.59 2.71 2.88 4.69 3.75 2.84 -4.38%
DPS 3.50 3.50 3.50 3.49 0.00 0.00 0.00 -
NAPS 1.24 1.20 1.1384 1.0781 1.0303 0.8489 0.749 8.75%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.83 0.925 0.85 0.85 1.48 1.50 1.19 -
P/RPS 2.80 3.51 3.90 4.39 2.75 5.23 3.90 -5.36%
P/EPS 38.18 35.71 31.37 29.51 31.56 40.00 41.90 -1.53%
EY 2.62 2.80 3.19 3.39 3.17 2.50 2.39 1.54%
DY 4.22 3.78 4.12 4.12 0.00 0.00 0.00 -
P/NAPS 0.67 0.77 0.75 0.79 1.44 1.76 1.59 -13.40%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/08/12 25/08/11 26/08/10 26/08/09 28/08/08 29/08/07 30/08/06 -
Price 0.83 0.84 0.84 0.81 1.44 1.29 1.44 -
P/RPS 2.80 3.19 3.85 4.18 2.67 4.50 4.72 -8.32%
P/EPS 38.18 32.43 31.00 28.12 30.70 34.40 50.70 -4.61%
EY 2.62 3.08 3.23 3.56 3.26 2.91 1.97 4.86%
DY 4.22 4.17 4.17 4.32 0.00 0.00 0.00 -
P/NAPS 0.67 0.70 0.74 0.75 1.40 1.52 1.92 -16.08%

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