[INSAS] QoQ Annualized Quarter Result on 31-Mar-2006 [#3]

Stock
[INSAS] INSAS BHD
Announcement Date
25-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Mar-2006 [#3]
Profit Trend
QoQ- -9.34%
YoY- -62.07%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 243,612 144,008 163,387 157,442 159,604 156,492 186,959 19.24%
PBT 65,888 38,820 25,077 16,526 16,658 23,392 23,986 95.77%
Tax -2,452 -1,608 -2,246 -2,292 -1,016 -1,668 -3,927 -26.88%
NP 63,436 37,212 22,831 14,234 15,642 21,724 20,059 115.00%
-
NP to SH 61,978 36,676 21,134 12,293 13,560 18,964 17,388 132.80%
-
Tax Rate 3.72% 4.14% 8.96% 13.87% 6.10% 7.13% 16.37% -
Total Cost 180,176 106,796 140,556 143,208 143,962 134,768 166,900 5.22%
-
Net Worth 704,847 687,674 575,416 697,565 696,160 540,960 667,823 3.65%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 704,847 687,674 575,416 697,565 696,160 540,960 667,823 3.65%
NOSH 607,627 603,223 605,702 606,578 605,357 607,820 607,112 0.05%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 26.04% 25.84% 13.97% 9.04% 9.80% 13.88% 10.73% -
ROE 8.79% 5.33% 3.67% 1.76% 1.95% 3.51% 2.60% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 40.09 23.87 26.97 25.96 26.37 25.75 30.79 19.18%
EPS 10.20 6.08 3.49 2.03 2.24 3.12 2.86 132.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.16 1.14 0.95 1.15 1.15 0.89 1.10 3.59%
Adjusted Per Share Value based on latest NOSH - 609,999
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 36.74 21.72 24.64 23.74 24.07 23.60 28.19 19.25%
EPS 9.35 5.53 3.19 1.85 2.04 2.86 2.62 132.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0629 1.037 0.8677 1.0519 1.0498 0.8158 1.0071 3.65%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.41 0.28 0.30 0.27 0.22 0.28 0.31 -
P/RPS 1.02 1.17 1.11 1.04 0.83 1.09 1.01 0.65%
P/EPS 4.02 4.61 8.60 13.32 9.82 8.97 10.82 -48.22%
EY 24.88 21.71 11.63 7.51 10.18 11.14 9.24 93.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.25 0.32 0.23 0.19 0.31 0.28 15.99%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 15/02/07 29/11/06 14/09/06 25/05/06 24/02/06 25/11/05 30/08/05 -
Price 0.60 0.40 0.28 0.31 0.26 0.23 0.30 -
P/RPS 1.50 1.68 1.04 1.19 0.99 0.89 0.97 33.61%
P/EPS 5.88 6.58 8.02 15.30 11.61 7.37 10.47 -31.85%
EY 17.00 15.20 12.46 6.54 8.62 13.57 9.55 46.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.35 0.29 0.27 0.23 0.26 0.27 54.61%

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