[INSAS] QoQ Annualized Quarter Result on 31-Dec-2003 [#2]

Stock
[INSAS] INSAS BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- -28.39%
YoY- 449.59%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 172,500 151,870 149,924 139,564 138,180 147,101 146,220 11.61%
PBT 31,480 43,385 56,188 56,048 75,300 -2,560 -5,397 -
Tax -9,736 -9,536 -8,144 -6,302 -5,832 -3,957 -7,256 21.58%
NP 21,744 33,849 48,044 49,746 69,468 -6,517 -12,653 -
-
NP to SH 21,744 33,849 48,044 49,746 69,468 -6,517 -12,653 -
-
Tax Rate 30.93% 21.98% 14.49% 11.24% 7.75% - - -
Total Cost 150,756 118,021 101,880 89,818 68,712 153,618 158,873 -3.42%
-
Net Worth 531,384 518,408 506,047 501,126 495,326 480,540 474,638 7.79%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 531,384 518,408 506,047 501,126 495,326 480,540 474,638 7.79%
NOSH 610,786 609,891 609,695 611,130 611,514 616,077 617,215 -0.69%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 12.61% 22.29% 32.05% 35.64% 50.27% -4.43% -8.65% -
ROE 4.09% 6.53% 9.49% 9.93% 14.02% -1.36% -2.67% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 28.24 24.90 24.59 22.84 22.60 23.88 23.69 12.38%
EPS 3.56 5.55 7.88 8.14 11.36 -1.06 -2.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.85 0.83 0.82 0.81 0.78 0.769 8.55%
Adjusted Per Share Value based on latest NOSH - 610,243
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 24.88 21.90 21.62 20.13 19.93 21.21 21.09 11.61%
EPS 3.14 4.88 6.93 7.17 10.02 -0.94 -1.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7663 0.7476 0.7298 0.7227 0.7143 0.693 0.6845 7.79%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.36 0.37 0.48 0.44 0.39 0.39 0.38 -
P/RPS 1.27 1.49 1.95 1.93 1.73 1.63 1.60 -14.23%
P/EPS 10.11 6.67 6.09 5.41 3.43 -36.87 -18.54 -
EY 9.89 15.00 16.42 18.50 29.13 -2.71 -5.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.44 0.58 0.54 0.48 0.50 0.49 -11.17%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 26/11/04 26/08/04 27/05/04 26/02/04 21/11/03 28/08/03 09/06/03 -
Price 0.38 0.35 0.39 0.52 0.42 0.42 0.44 -
P/RPS 1.35 1.41 1.59 2.28 1.86 1.76 1.86 -19.18%
P/EPS 10.67 6.31 4.95 6.39 3.70 -39.70 -21.46 -
EY 9.37 15.86 20.21 15.65 27.05 -2.52 -4.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.41 0.47 0.63 0.52 0.54 0.57 -15.81%

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