[INSAS] QoQ Annualized Quarter Result on 31-Dec-2007 [#2]

Stock
[INSAS] INSAS BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- 29.32%
YoY- -28.05%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 238,636 233,500 214,789 216,738 232,752 212,185 213,301 7.74%
PBT 6,452 23,144 30,030 49,496 37,872 77,350 66,956 -78.89%
Tax -3,552 -2,345 -1,494 -1,570 -1,156 -1,377 -3,320 4.59%
NP 2,900 20,799 28,536 47,926 36,716 75,973 63,636 -87.16%
-
NP to SH -3,300 16,566 25,254 44,594 34,484 74,377 62,168 -
-
Tax Rate 55.05% 10.13% 4.98% 3.17% 3.05% 1.78% 4.96% -
Total Cost 235,736 212,701 186,253 168,812 196,036 136,212 149,665 35.26%
-
Net Worth 642,321 651,404 651,283 657,552 646,574 643,332 613,658 3.08%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 642,321 651,404 651,283 657,552 646,574 643,332 613,658 3.08%
NOSH 589,285 597,619 597,507 597,774 598,680 601,244 601,625 -1.36%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 1.22% 8.91% 13.29% 22.11% 15.77% 35.81% 29.83% -
ROE -0.51% 2.54% 3.88% 6.78% 5.33% 11.56% 10.13% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 40.50 39.07 35.95 36.26 38.88 35.29 35.45 9.25%
EPS -0.56 2.77 4.23 7.46 5.76 12.37 10.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.09 1.09 1.09 1.10 1.08 1.07 1.02 4.51%
Adjusted Per Share Value based on latest NOSH - 597,205
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 35.99 35.21 32.39 32.68 35.10 32.00 32.17 7.74%
EPS -0.50 2.50 3.81 6.72 5.20 11.22 9.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9686 0.9823 0.9821 0.9916 0.975 0.9701 0.9254 3.07%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.30 0.40 0.48 0.63 0.60 0.68 0.69 -
P/RPS 0.74 1.02 1.34 1.74 1.54 1.93 1.95 -47.49%
P/EPS -53.57 14.43 11.36 8.45 10.42 5.50 6.68 -
EY -1.87 6.93 8.81 11.84 9.60 18.19 14.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.37 0.44 0.57 0.56 0.64 0.68 -44.56%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 26/11/08 27/08/08 28/05/08 28/02/08 28/11/07 29/08/07 29/05/07 -
Price 0.27 0.34 0.47 0.59 0.59 0.59 0.62 -
P/RPS 0.67 0.87 1.31 1.63 1.52 1.67 1.75 -47.18%
P/EPS -48.21 12.27 11.12 7.91 10.24 4.77 6.00 -
EY -2.07 8.15 8.99 12.64 9.76 20.97 16.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.31 0.43 0.54 0.55 0.55 0.61 -44.73%

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