[INSAS] QoQ Cumulative Quarter Result on 30-Jun-2004 [#4]

Stock
[INSAS] INSAS BHD
Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Jun-2004 [#4]
Profit Trend
QoQ- -6.06%
YoY- 619.4%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Cumulative Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 138,512 92,974 43,125 151,870 112,443 69,782 34,545 152.17%
PBT 30,935 20,068 7,870 43,385 42,141 28,024 18,825 39.21%
Tax -6,626 -4,852 -2,434 -9,536 -6,108 -3,151 -1,458 174.11%
NP 24,309 15,216 5,436 33,849 36,033 24,873 17,367 25.10%
-
NP to SH 24,309 15,216 5,436 33,849 36,033 24,873 17,367 25.10%
-
Tax Rate 21.42% 24.18% 30.93% 21.98% 14.49% 11.24% 7.75% -
Total Cost 114,203 77,758 37,689 118,021 76,410 44,909 17,178 253.15%
-
Net Worth 546,952 535,603 531,384 518,408 506,047 501,126 495,326 6.82%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 546,952 535,603 531,384 518,408 506,047 501,126 495,326 6.82%
NOSH 607,725 608,640 610,786 609,891 609,695 611,130 611,514 -0.41%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 17.55% 16.37% 12.61% 22.29% 32.05% 35.64% 50.27% -
ROE 4.44% 2.84% 1.02% 6.53% 7.12% 4.96% 3.51% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 22.79 15.28 7.06 24.90 18.44 11.42 5.65 153.17%
EPS 4.00 2.50 0.89 5.55 5.91 4.07 2.84 25.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.88 0.87 0.85 0.83 0.82 0.81 7.26%
Adjusted Per Share Value based on latest NOSH - 606,944
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 20.89 14.02 6.50 22.90 16.96 10.52 5.21 152.17%
EPS 3.67 2.29 0.82 5.10 5.43 3.75 2.62 25.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8248 0.8077 0.8013 0.7817 0.7631 0.7557 0.7469 6.83%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.35 0.36 0.36 0.37 0.48 0.44 0.39 -
P/RPS 1.54 2.36 5.10 1.49 2.60 3.85 6.90 -63.17%
P/EPS 8.75 14.40 40.45 6.67 8.12 10.81 13.73 -25.92%
EY 11.43 6.94 2.47 15.00 12.31 9.25 7.28 35.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.41 0.41 0.44 0.58 0.54 0.48 -12.91%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 26/05/05 23/02/05 26/11/04 26/08/04 27/05/04 26/02/04 21/11/03 -
Price 0.29 0.38 0.38 0.35 0.39 0.52 0.42 -
P/RPS 1.27 2.49 5.38 1.41 2.11 4.55 7.43 -69.16%
P/EPS 7.25 15.20 42.70 6.31 6.60 12.78 14.79 -37.80%
EY 13.79 6.58 2.34 15.86 15.15 7.83 6.76 60.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.43 0.44 0.41 0.47 0.63 0.52 -27.62%

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