[INSAS] QoQ Annualized Quarter Result on 31-Mar-2008 [#3]

Stock
[INSAS] INSAS BHD
Announcement Date
28-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Mar-2008 [#3]
Profit Trend
QoQ- -43.37%
YoY- -59.38%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 210,616 238,636 233,500 214,789 216,738 232,752 212,185 -0.49%
PBT 58,472 6,452 23,144 30,030 49,496 37,872 77,350 -16.94%
Tax -2,068 -3,552 -2,345 -1,494 -1,570 -1,156 -1,377 30.98%
NP 56,404 2,900 20,799 28,536 47,926 36,716 75,973 -17.93%
-
NP to SH 52,284 -3,300 16,566 25,254 44,594 34,484 74,377 -20.85%
-
Tax Rate 3.54% 55.05% 10.13% 4.98% 3.17% 3.05% 1.78% -
Total Cost 154,212 235,736 212,701 186,253 168,812 196,036 136,212 8.58%
-
Net Worth 677,315 642,321 651,404 651,283 657,552 646,574 643,332 3.47%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 677,315 642,321 651,404 651,283 657,552 646,574 643,332 3.47%
NOSH 594,136 589,285 597,619 597,507 597,774 598,680 601,244 -0.78%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 26.78% 1.22% 8.91% 13.29% 22.11% 15.77% 35.81% -
ROE 7.72% -0.51% 2.54% 3.88% 6.78% 5.33% 11.56% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 35.45 40.50 39.07 35.95 36.26 38.88 35.29 0.30%
EPS 8.80 -0.56 2.77 4.23 7.46 5.76 12.37 -20.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 1.09 1.09 1.09 1.10 1.08 1.07 4.29%
Adjusted Per Share Value based on latest NOSH - 599,285
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 31.76 35.99 35.21 32.39 32.68 35.10 32.00 -0.49%
EPS 7.88 -0.50 2.50 3.81 6.72 5.20 11.22 -20.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0214 0.9686 0.9823 0.9821 0.9916 0.975 0.9701 3.47%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.29 0.30 0.40 0.48 0.63 0.60 0.68 -
P/RPS 0.82 0.74 1.02 1.34 1.74 1.54 1.93 -43.33%
P/EPS 3.30 -53.57 14.43 11.36 8.45 10.42 5.50 -28.75%
EY 30.34 -1.87 6.93 8.81 11.84 9.60 18.19 40.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.28 0.37 0.44 0.57 0.56 0.64 -46.41%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 26/11/08 27/08/08 28/05/08 28/02/08 28/11/07 29/08/07 -
Price 0.25 0.27 0.34 0.47 0.59 0.59 0.59 -
P/RPS 0.71 0.67 0.87 1.31 1.63 1.52 1.67 -43.31%
P/EPS 2.84 -48.21 12.27 11.12 7.91 10.24 4.77 -29.11%
EY 35.20 -2.07 8.15 8.99 12.64 9.76 20.97 41.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.25 0.31 0.43 0.54 0.55 0.55 -45.56%

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