[INSAS] QoQ Annualized Quarter Result on 31-Dec-2001 [#2]

Stock
[INSAS] INSAS BHD
Announcement Date
28-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Dec-2001 [#2]
Profit Trend
QoQ- -2273.13%
YoY- -171.78%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 146,316 135,319 135,996 139,562 144,552 126,971 128,462 9.05%
PBT 1,596 -77,862 -82,810 -135,372 16,400 -39,245 -45,902 -
Tax -9,172 77,862 82,810 135,372 -9,560 39,245 45,902 -
NP -7,576 0 0 0 6,840 0 0 -
-
NP to SH -7,576 -86,155 -96,433 -148,642 6,840 -45,522 -53,326 -72.74%
-
Tax Rate 574.69% - - - 58.29% - - -
Total Cost 153,892 135,319 135,996 139,562 137,712 126,971 128,462 12.78%
-
Net Worth 533,510 544,267 556,822 556,943 622,928 625,049 631,499 -10.62%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 533,510 544,267 556,822 556,943 622,928 625,049 631,499 -10.62%
NOSH 613,230 618,485 618,691 618,825 610,714 618,860 619,117 -0.63%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin -5.18% 0.00% 0.00% 0.00% 4.73% 0.00% 0.00% -
ROE -1.42% -15.83% -17.32% -26.69% 1.10% -7.28% -8.44% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 23.86 21.88 21.98 22.55 23.67 20.52 20.75 9.74%
EPS -1.24 -13.93 -15.59 -24.02 1.12 -7.35 -8.61 -72.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.88 0.90 0.90 1.02 1.01 1.02 -10.05%
Adjusted Per Share Value based on latest NOSH - 618,641
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 22.06 20.41 20.51 21.05 21.80 19.15 19.37 9.04%
EPS -1.14 -12.99 -14.54 -22.41 1.03 -6.86 -8.04 -72.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8045 0.8207 0.8397 0.8399 0.9394 0.9426 0.9523 -10.62%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 0.32 0.47 0.43 0.40 0.29 0.31 0.29 -
P/RPS 1.34 2.15 1.96 1.77 1.23 1.51 1.40 -2.87%
P/EPS -25.90 -3.37 -2.76 -1.67 25.89 -4.21 -3.37 288.96%
EY -3.86 -29.64 -36.25 -60.05 3.86 -23.73 -29.70 -74.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.53 0.48 0.44 0.28 0.31 0.28 20.39%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 29/11/02 30/08/02 30/05/02 28/02/02 11/12/01 30/08/01 31/05/01 -
Price 0.32 0.42 0.54 0.40 0.41 0.37 0.33 -
P/RPS 1.34 1.92 2.46 1.77 1.73 1.80 1.59 -10.76%
P/EPS -25.90 -3.02 -3.46 -1.67 36.61 -5.03 -3.83 257.18%
EY -3.86 -33.17 -28.86 -60.05 2.73 -19.88 -26.10 -72.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.48 0.60 0.44 0.40 0.37 0.32 10.15%

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