[INSAS] QoQ Annualized Quarter Result on 30-Sep-2004 [#1]

Stock
[INSAS] INSAS BHD
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- -35.76%
YoY- -68.7%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 186,959 184,682 185,948 172,500 151,870 149,924 139,564 21.54%
PBT 23,986 41,246 40,136 31,480 43,385 56,188 56,048 -43.24%
Tax -3,927 -8,834 -9,704 -9,736 -9,536 -8,144 -6,302 -27.06%
NP 20,059 32,412 30,432 21,744 33,849 48,044 49,746 -45.45%
-
NP to SH 17,388 32,412 30,432 21,744 33,849 48,044 49,746 -50.41%
-
Tax Rate 16.37% 21.42% 24.18% 30.93% 21.98% 14.49% 11.24% -
Total Cost 166,900 152,270 155,516 150,756 118,021 101,880 89,818 51.20%
-
Net Worth 667,823 546,952 535,603 531,384 518,408 506,047 501,126 21.12%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 667,823 546,952 535,603 531,384 518,408 506,047 501,126 21.12%
NOSH 607,112 607,724 608,640 610,786 609,891 609,695 611,130 -0.43%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 10.73% 17.55% 16.37% 12.61% 22.29% 32.05% 35.64% -
ROE 2.60% 5.93% 5.68% 4.09% 6.53% 9.49% 9.93% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 30.79 30.39 30.55 28.24 24.90 24.59 22.84 22.05%
EPS 2.86 5.33 5.00 3.56 5.55 7.88 8.14 -50.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.10 0.90 0.88 0.87 0.85 0.83 0.82 21.65%
Adjusted Per Share Value based on latest NOSH - 610,786
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 28.19 27.85 28.04 26.01 22.90 22.61 21.05 21.51%
EPS 2.62 4.89 4.59 3.28 5.10 7.24 7.50 -50.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0071 0.8248 0.8077 0.8013 0.7817 0.7631 0.7557 21.12%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.31 0.35 0.36 0.36 0.37 0.48 0.44 -
P/RPS 1.01 1.15 1.18 1.27 1.49 1.95 1.93 -35.08%
P/EPS 10.82 6.56 7.20 10.11 6.67 6.09 5.41 58.80%
EY 9.24 15.24 13.89 9.89 15.00 16.42 18.50 -37.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.39 0.41 0.41 0.44 0.58 0.54 -35.48%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/08/05 26/05/05 23/02/05 26/11/04 26/08/04 27/05/04 26/02/04 -
Price 0.30 0.29 0.38 0.38 0.35 0.39 0.52 -
P/RPS 0.97 0.95 1.24 1.35 1.41 1.59 2.28 -43.46%
P/EPS 10.47 5.44 7.60 10.67 6.31 4.95 6.39 39.02%
EY 9.55 18.39 13.16 9.37 15.86 20.21 15.65 -28.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.32 0.43 0.44 0.41 0.47 0.63 -43.18%

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