[INSAS] QoQ Annualized Quarter Result on 31-Dec-2010 [#2]

Stock
[INSAS] INSAS BHD
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- -27.72%
YoY- -8.7%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 294,020 235,861 239,464 242,690 303,460 423,287 402,021 -18.81%
PBT -73,552 105,656 86,298 80,420 109,176 61,024 66,062 -
Tax -3,720 -3,291 -2,457 -2,158 -1,280 -131 -1,358 95.65%
NP -77,272 102,365 83,841 78,262 107,896 60,893 64,704 -
-
NP to SH -76,848 103,034 83,542 78,122 108,076 53,312 57,966 -
-
Tax Rate - 3.11% 2.85% 2.68% 1.17% 0.21% 2.06% -
Total Cost 371,292 133,496 155,622 164,428 195,564 362,394 337,317 6.60%
-
Net Worth 912,828 946,237 885,296 858,106 838,757 823,482 797,830 9.38%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 912,828 946,237 885,296 858,106 838,757 823,482 797,830 9.38%
NOSH 681,215 685,679 686,276 686,485 687,506 674,985 676,127 0.50%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin -26.28% 43.40% 35.01% 32.25% 35.56% 14.39% 16.09% -
ROE -8.42% 10.89% 9.44% 9.10% 12.89% 6.47% 7.27% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 43.16 34.40 34.89 35.35 44.14 62.71 59.46 -19.21%
EPS -11.28 15.02 12.17 11.38 15.72 7.89 8.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.34 1.38 1.29 1.25 1.22 1.22 1.18 8.83%
Adjusted Per Share Value based on latest NOSH - 684,204
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 44.34 35.57 36.11 36.60 45.76 63.83 60.62 -18.80%
EPS -11.59 15.54 12.60 11.78 16.30 8.04 8.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3765 1.4269 1.335 1.294 1.2648 1.2418 1.2031 9.38%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.43 0.50 0.53 0.55 0.49 0.48 0.57 -
P/RPS 1.00 1.45 1.52 1.56 1.11 0.77 0.96 2.75%
P/EPS -3.81 3.33 4.35 4.83 3.12 6.08 6.65 -
EY -26.23 30.05 22.97 20.69 32.08 16.45 15.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.36 0.41 0.44 0.40 0.39 0.48 -23.66%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 29/11/11 25/08/11 30/05/11 24/02/11 30/11/10 25/08/10 20/05/10 -
Price 0.49 0.47 0.50 0.50 0.52 0.49 0.52 -
P/RPS 1.14 1.37 1.43 1.41 1.18 0.78 0.87 19.72%
P/EPS -4.34 3.13 4.11 4.39 3.31 6.20 6.07 -
EY -23.02 31.97 24.35 22.76 30.23 16.12 16.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.34 0.39 0.40 0.43 0.40 0.44 -10.89%

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