[INSAS] QoQ Annualized Quarter Result on 30-Sep-2006 [#1]

Stock
[INSAS] INSAS BHD
Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- 73.54%
YoY- 93.4%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 212,185 213,301 243,612 144,008 163,387 157,442 159,604 20.96%
PBT 77,350 66,956 65,888 38,820 25,077 16,526 16,658 179.11%
Tax -1,377 -3,320 -2,452 -1,608 -2,246 -2,292 -1,016 22.53%
NP 75,973 63,636 63,436 37,212 22,831 14,234 15,642 187.63%
-
NP to SH 74,377 62,168 61,978 36,676 21,134 12,293 13,560 211.98%
-
Tax Rate 1.78% 4.96% 3.72% 4.14% 8.96% 13.87% 6.10% -
Total Cost 136,212 149,665 180,176 106,796 140,556 143,208 143,962 -3.63%
-
Net Worth 643,332 613,658 704,847 687,674 575,416 697,565 696,160 -5.13%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 643,332 613,658 704,847 687,674 575,416 697,565 696,160 -5.13%
NOSH 601,244 601,625 607,627 603,223 605,702 606,578 605,357 -0.45%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 35.81% 29.83% 26.04% 25.84% 13.97% 9.04% 9.80% -
ROE 11.56% 10.13% 8.79% 5.33% 3.67% 1.76% 1.95% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 35.29 35.45 40.09 23.87 26.97 25.96 26.37 21.50%
EPS 12.37 10.33 10.20 6.08 3.49 2.03 2.24 213.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.07 1.02 1.16 1.14 0.95 1.15 1.15 -4.70%
Adjusted Per Share Value based on latest NOSH - 603,223
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 32.00 32.17 36.74 21.72 24.64 23.74 24.07 20.96%
EPS 11.22 9.37 9.35 5.53 3.19 1.85 2.04 212.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9701 0.9254 1.0629 1.037 0.8677 1.0519 1.0498 -5.14%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.68 0.69 0.41 0.28 0.30 0.27 0.22 -
P/RPS 1.93 1.95 1.02 1.17 1.11 1.04 0.83 75.78%
P/EPS 5.50 6.68 4.02 4.61 8.60 13.32 9.82 -32.12%
EY 18.19 14.98 24.88 21.71 11.63 7.51 10.18 47.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.68 0.35 0.25 0.32 0.23 0.19 125.20%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/08/07 29/05/07 15/02/07 29/11/06 14/09/06 25/05/06 24/02/06 -
Price 0.59 0.62 0.60 0.40 0.28 0.31 0.26 -
P/RPS 1.67 1.75 1.50 1.68 1.04 1.19 0.99 41.84%
P/EPS 4.77 6.00 5.88 6.58 8.02 15.30 11.61 -44.82%
EY 20.97 16.67 17.00 15.20 12.46 6.54 8.62 81.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.61 0.52 0.35 0.29 0.27 0.23 79.10%

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