[INSAS] QoQ Annualized Quarter Result on 30-Jun-2005 [#4]

Stock
[INSAS] INSAS BHD
Announcement Date
30-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Jun-2005 [#4]
Profit Trend
QoQ- -46.35%
YoY- -48.63%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 157,442 159,604 156,492 186,959 184,682 185,948 172,500 -5.91%
PBT 16,526 16,658 23,392 23,986 41,246 40,136 31,480 -34.94%
Tax -2,292 -1,016 -1,668 -3,927 -8,834 -9,704 -9,736 -61.90%
NP 14,234 15,642 21,724 20,059 32,412 30,432 21,744 -24.62%
-
NP to SH 12,293 13,560 18,964 17,388 32,412 30,432 21,744 -31.65%
-
Tax Rate 13.87% 6.10% 7.13% 16.37% 21.42% 24.18% 30.93% -
Total Cost 143,208 143,962 134,768 166,900 152,270 155,516 150,756 -3.36%
-
Net Worth 697,565 696,160 540,960 667,823 546,952 535,603 531,384 19.91%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 697,565 696,160 540,960 667,823 546,952 535,603 531,384 19.91%
NOSH 606,578 605,357 607,820 607,112 607,724 608,640 610,786 -0.46%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 9.04% 9.80% 13.88% 10.73% 17.55% 16.37% 12.61% -
ROE 1.76% 1.95% 3.51% 2.60% 5.93% 5.68% 4.09% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 25.96 26.37 25.75 30.79 30.39 30.55 28.24 -5.46%
EPS 2.03 2.24 3.12 2.86 5.33 5.00 3.56 -31.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 1.15 0.89 1.10 0.90 0.88 0.87 20.46%
Adjusted Per Share Value based on latest NOSH - 609,224
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 23.74 24.07 23.60 28.19 27.85 28.04 26.01 -5.91%
EPS 1.85 2.04 2.86 2.62 4.89 4.59 3.28 -31.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0519 1.0498 0.8158 1.0071 0.8248 0.8077 0.8013 19.91%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.27 0.22 0.28 0.31 0.35 0.36 0.36 -
P/RPS 1.04 0.83 1.09 1.01 1.15 1.18 1.27 -12.48%
P/EPS 13.32 9.82 8.97 10.82 6.56 7.20 10.11 20.20%
EY 7.51 10.18 11.14 9.24 15.24 13.89 9.89 -16.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.19 0.31 0.28 0.39 0.41 0.41 -32.00%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 25/05/06 24/02/06 25/11/05 30/08/05 26/05/05 23/02/05 26/11/04 -
Price 0.31 0.26 0.23 0.30 0.29 0.38 0.38 -
P/RPS 1.19 0.99 0.89 0.97 0.95 1.24 1.35 -8.07%
P/EPS 15.30 11.61 7.37 10.47 5.44 7.60 10.67 27.18%
EY 6.54 8.62 13.57 9.55 18.39 13.16 9.37 -21.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.23 0.26 0.27 0.32 0.43 0.44 -27.80%

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