[INSAS] QoQ Annualized Quarter Result on 31-Dec-2005 [#2]

Stock
[INSAS] INSAS BHD
Announcement Date
24-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- -28.5%
YoY- -55.44%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 144,008 163,387 157,442 159,604 156,492 186,959 184,682 -15.26%
PBT 38,820 25,077 16,526 16,658 23,392 23,986 41,246 -3.95%
Tax -1,608 -2,246 -2,292 -1,016 -1,668 -3,927 -8,834 -67.84%
NP 37,212 22,831 14,234 15,642 21,724 20,059 32,412 9.63%
-
NP to SH 36,676 21,134 12,293 13,560 18,964 17,388 32,412 8.58%
-
Tax Rate 4.14% 8.96% 13.87% 6.10% 7.13% 16.37% 21.42% -
Total Cost 106,796 140,556 143,208 143,962 134,768 166,900 152,270 -21.04%
-
Net Worth 687,674 575,416 697,565 696,160 540,960 667,823 546,952 16.47%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 687,674 575,416 697,565 696,160 540,960 667,823 546,952 16.47%
NOSH 603,223 605,702 606,578 605,357 607,820 607,112 607,724 -0.49%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 25.84% 13.97% 9.04% 9.80% 13.88% 10.73% 17.55% -
ROE 5.33% 3.67% 1.76% 1.95% 3.51% 2.60% 5.93% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 23.87 26.97 25.96 26.37 25.75 30.79 30.39 -14.85%
EPS 6.08 3.49 2.03 2.24 3.12 2.86 5.33 9.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 0.95 1.15 1.15 0.89 1.10 0.90 17.05%
Adjusted Per Share Value based on latest NOSH - 599,705
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 20.77 23.56 22.70 23.02 22.57 26.96 26.63 -15.25%
EPS 5.29 3.05 1.77 1.96 2.73 2.51 4.67 8.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9917 0.8298 1.0059 1.0039 0.7801 0.963 0.7887 16.48%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.28 0.30 0.27 0.22 0.28 0.31 0.35 -
P/RPS 1.17 1.11 1.04 0.83 1.09 1.01 1.15 1.15%
P/EPS 4.61 8.60 13.32 9.82 8.97 10.82 6.56 -20.93%
EY 21.71 11.63 7.51 10.18 11.14 9.24 15.24 26.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.32 0.23 0.19 0.31 0.28 0.39 -25.63%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/11/06 14/09/06 25/05/06 24/02/06 25/11/05 30/08/05 26/05/05 -
Price 0.40 0.28 0.31 0.26 0.23 0.30 0.29 -
P/RPS 1.68 1.04 1.19 0.99 0.89 0.97 0.95 46.18%
P/EPS 6.58 8.02 15.30 11.61 7.37 10.47 5.44 13.51%
EY 15.20 12.46 6.54 8.62 13.57 9.55 18.39 -11.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.29 0.27 0.23 0.26 0.27 0.32 6.15%

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