[INSAS] QoQ Annualized Quarter Result on 31-Dec-2006 [#2]

Stock
[INSAS] INSAS BHD
Announcement Date
15-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- 68.99%
YoY- 357.06%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 232,752 212,185 213,301 243,612 144,008 163,387 157,442 29.74%
PBT 37,872 77,350 66,956 65,888 38,820 25,077 16,526 73.73%
Tax -1,156 -1,377 -3,320 -2,452 -1,608 -2,246 -2,292 -36.61%
NP 36,716 75,973 63,636 63,436 37,212 22,831 14,234 87.97%
-
NP to SH 34,484 74,377 62,168 61,978 36,676 21,134 12,293 98.77%
-
Tax Rate 3.05% 1.78% 4.96% 3.72% 4.14% 8.96% 13.87% -
Total Cost 196,036 136,212 149,665 180,176 106,796 140,556 143,208 23.26%
-
Net Worth 646,574 643,332 613,658 704,847 687,674 575,416 697,565 -4.93%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 646,574 643,332 613,658 704,847 687,674 575,416 697,565 -4.93%
NOSH 598,680 601,244 601,625 607,627 603,223 605,702 606,578 -0.86%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 15.77% 35.81% 29.83% 26.04% 25.84% 13.97% 9.04% -
ROE 5.33% 11.56% 10.13% 8.79% 5.33% 3.67% 1.76% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 38.88 35.29 35.45 40.09 23.87 26.97 25.96 30.87%
EPS 5.76 12.37 10.33 10.20 6.08 3.49 2.03 100.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.08 1.07 1.02 1.16 1.14 0.95 1.15 -4.09%
Adjusted Per Share Value based on latest NOSH - 609,497
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 33.56 30.60 30.76 35.13 20.77 23.56 22.70 29.74%
EPS 4.97 10.73 8.97 8.94 5.29 3.05 1.77 98.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9324 0.9277 0.8849 1.0164 0.9917 0.8298 1.0059 -4.92%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.60 0.68 0.69 0.41 0.28 0.30 0.27 -
P/RPS 1.54 1.93 1.95 1.02 1.17 1.11 1.04 29.88%
P/EPS 10.42 5.50 6.68 4.02 4.61 8.60 13.32 -15.08%
EY 9.60 18.19 14.98 24.88 21.71 11.63 7.51 17.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.64 0.68 0.35 0.25 0.32 0.23 80.88%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/11/07 29/08/07 29/05/07 15/02/07 29/11/06 14/09/06 25/05/06 -
Price 0.59 0.59 0.62 0.60 0.40 0.28 0.31 -
P/RPS 1.52 1.67 1.75 1.50 1.68 1.04 1.19 17.70%
P/EPS 10.24 4.77 6.00 5.88 6.58 8.02 15.30 -23.46%
EY 9.76 20.97 16.67 17.00 15.20 12.46 6.54 30.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.55 0.61 0.52 0.35 0.29 0.27 60.62%

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