[INSAS] QoQ Annualized Quarter Result on 31-Dec-2002 [#2]

Stock
[INSAS] INSAS BHD
Announcement Date
03-Mar-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- -87.83%
YoY- 90.43%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 138,180 147,101 146,220 147,060 146,316 135,319 135,996 1.06%
PBT 75,300 -2,560 -5,397 -5,258 1,596 -77,862 -82,810 -
Tax -5,832 -3,957 -7,256 -8,972 -9,172 77,862 82,810 -
NP 69,468 -6,517 -12,653 -14,230 -7,576 0 0 -
-
NP to SH 69,468 -6,517 -12,653 -14,230 -7,576 -86,155 -96,433 -
-
Tax Rate 7.75% - - - 574.69% - - -
Total Cost 68,712 153,618 158,873 161,290 153,892 135,319 135,996 -36.53%
-
Net Worth 495,326 480,540 474,638 481,021 533,510 544,267 556,822 -7.49%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 495,326 480,540 474,638 481,021 533,510 544,267 556,822 -7.49%
NOSH 611,514 616,077 617,215 617,486 613,230 618,485 618,691 -0.77%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 50.27% -4.43% -8.65% -9.68% -5.18% 0.00% 0.00% -
ROE 14.02% -1.36% -2.67% -2.96% -1.42% -15.83% -17.32% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 22.60 23.88 23.69 23.82 23.86 21.88 21.98 1.87%
EPS 11.36 -1.06 -2.05 -2.30 -1.24 -13.93 -15.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.78 0.769 0.779 0.87 0.88 0.90 -6.77%
Adjusted Per Share Value based on latest NOSH - 619,830
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 20.84 22.18 22.05 22.18 22.06 20.41 20.51 1.06%
EPS 10.48 -0.98 -1.91 -2.15 -1.14 -12.99 -14.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7469 0.7246 0.7157 0.7254 0.8045 0.8207 0.8397 -7.50%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.39 0.39 0.38 0.29 0.32 0.47 0.43 -
P/RPS 1.73 1.63 1.60 1.22 1.34 2.15 1.96 -7.97%
P/EPS 3.43 -36.87 -18.54 -12.58 -25.90 -3.37 -2.76 -
EY 29.13 -2.71 -5.39 -7.95 -3.86 -29.64 -36.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.50 0.49 0.37 0.37 0.53 0.48 0.00%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 21/11/03 28/08/03 09/06/03 03/03/03 29/11/02 30/08/02 30/05/02 -
Price 0.42 0.42 0.44 0.42 0.32 0.42 0.54 -
P/RPS 1.86 1.76 1.86 1.76 1.34 1.92 2.46 -16.99%
P/EPS 3.70 -39.70 -21.46 -18.23 -25.90 -3.02 -3.46 -
EY 27.05 -2.52 -4.66 -5.49 -3.86 -33.17 -28.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.54 0.57 0.54 0.37 0.48 0.60 -9.09%

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