[INSAS] QoQ Annualized Quarter Result on 30-Jun-2008 [#4]

Stock
[INSAS] INSAS BHD
Announcement Date
27-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Jun-2008 [#4]
Profit Trend
QoQ- -34.4%
YoY- -77.73%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 221,336 210,616 238,636 233,500 214,789 216,738 232,752 -3.29%
PBT 44,804 58,472 6,452 23,144 30,030 49,496 37,872 11.84%
Tax -956 -2,068 -3,552 -2,345 -1,494 -1,570 -1,156 -11.88%
NP 43,848 56,404 2,900 20,799 28,536 47,926 36,716 12.55%
-
NP to SH 39,449 52,284 -3,300 16,566 25,254 44,594 34,484 9.37%
-
Tax Rate 2.13% 3.54% 55.05% 10.13% 4.98% 3.17% 3.05% -
Total Cost 177,488 154,212 235,736 212,701 186,253 168,812 196,036 -6.40%
-
Net Worth 683,233 677,315 642,321 651,404 651,283 657,552 646,574 3.74%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 683,233 677,315 642,321 651,404 651,283 657,552 646,574 3.74%
NOSH 594,116 594,136 589,285 597,619 597,507 597,774 598,680 -0.50%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 19.81% 26.78% 1.22% 8.91% 13.29% 22.11% 15.77% -
ROE 5.77% 7.72% -0.51% 2.54% 3.88% 6.78% 5.33% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 37.25 35.45 40.50 39.07 35.95 36.26 38.88 -2.81%
EPS 6.64 8.80 -0.56 2.77 4.23 7.46 5.76 9.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 1.14 1.09 1.09 1.09 1.10 1.08 4.27%
Adjusted Per Share Value based on latest NOSH - 597,076
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 31.92 30.37 34.41 33.67 30.97 31.26 33.56 -3.28%
EPS 5.69 7.54 -0.48 2.39 3.64 6.43 4.97 9.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9853 0.9767 0.9263 0.9394 0.9392 0.9482 0.9324 3.74%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.24 0.29 0.30 0.40 0.48 0.63 0.60 -
P/RPS 0.64 0.82 0.74 1.02 1.34 1.74 1.54 -44.28%
P/EPS 3.61 3.30 -53.57 14.43 11.36 8.45 10.42 -50.64%
EY 27.67 30.34 -1.87 6.93 8.81 11.84 9.60 102.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.25 0.28 0.37 0.44 0.57 0.56 -47.96%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 29/05/09 26/02/09 26/11/08 27/08/08 28/05/08 28/02/08 28/11/07 -
Price 0.38 0.25 0.27 0.34 0.47 0.59 0.59 -
P/RPS 1.02 0.71 0.67 0.87 1.31 1.63 1.52 -23.33%
P/EPS 5.72 2.84 -48.21 12.27 11.12 7.91 10.24 -32.14%
EY 17.47 35.20 -2.07 8.15 8.99 12.64 9.76 47.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.22 0.25 0.31 0.43 0.54 0.55 -28.84%

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