[IMASPRO] YoY 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- 70.64%
YoY- 189.79%
Quarter Report
Latest QR
Upcoming QR
IMASPRO's Result
IMASPRO's Financial Summary
View:
Show?
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 12,231 9,772 30,582 15,976 17,767 20,844 27,745 -12.75%
PBT 1,171 -537 6,899 2,554 891 1,091 6,699 -25.21%
Tax -694 -52 -1,411 -595 -215 -396 -810 -2.54%
NP 477 -589 5,488 1,959 676 695 5,889 -34.20%
-
NP to SH 477 -715 5,488 1,959 676 695 5,889 -34.20%
-
Tax Rate 59.27% - 20.45% 23.30% 24.13% 36.30% 12.09% -
Total Cost 11,754 10,361 25,094 14,017 17,091 20,149 21,856 -9.81%
-
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 3.90% -6.03% 17.95% 12.26% 3.80% 3.33% 21.23% -
ROE 0.38% -0.57% 4.01% 1.50% 0.52% 0.52% 4.36% -
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 15.29 12.22 38.23 19.97 22.21 26.06 34.68 -12.75%
EPS 0.60 -0.73 6.86 2.45 0.85 0.87 7.36 -34.13%
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 15.29 12.22 38.23 19.97 22.21 26.06 34.68 -12.75%
EPS 0.60 -0.73 6.86 2.45 0.85 0.87 7.36 -34.13%
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 25.05 47.89 6.49 10.12 9.55 8.71 5.22 29.85%
P/EPS 642.35 -654.55 36.15 82.49 250.89 261.29 24.59 72.21%
EY 0.16 -0.15 2.77 1.21 0.40 0.38 4.07 -41.67%
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 8.50 48.63 6.10 10.17 9.95 7.68 5.16 8.67%
P/EPS 218.03 -664.62 33.97 82.90 261.54 230.22 24.32 44.10%
EY 0.46 -0.15 2.94 1.21 0.38 0.43 4.11 -30.56%
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