[INSAS] QoQ Cumulative Quarter Result on 30-Jun-2005 [#4]

Stock
[INSAS] INSAS BHD
Announcement Date
30-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Jun-2005 [#4]
Profit Trend
QoQ- -28.47%
YoY- -48.63%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 118,082 79,802 39,123 186,959 138,512 92,974 43,125 95.84%
PBT 12,395 8,329 5,848 23,986 30,935 20,068 7,870 35.40%
Tax -1,719 -508 -417 -3,927 -6,626 -4,852 -2,434 -20.71%
NP 10,676 7,821 5,431 20,059 24,309 15,216 5,436 56.89%
-
NP to SH 9,220 6,780 4,741 17,388 24,309 15,216 5,436 42.26%
-
Tax Rate 13.87% 6.10% 7.13% 16.37% 21.42% 24.18% 30.93% -
Total Cost 107,406 71,981 33,692 166,900 114,203 77,758 37,689 101.13%
-
Net Worth 697,565 696,160 540,960 667,823 546,952 535,603 531,384 19.91%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 697,565 696,160 540,960 667,823 546,952 535,603 531,384 19.91%
NOSH 606,578 605,357 607,820 607,112 607,725 608,640 610,786 -0.46%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 9.04% 9.80% 13.88% 10.73% 17.55% 16.37% 12.61% -
ROE 1.32% 0.97% 0.88% 2.60% 4.44% 2.84% 1.02% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 19.47 13.18 6.44 30.79 22.79 15.28 7.06 96.77%
EPS 1.52 1.12 0.78 2.86 4.00 2.50 0.89 42.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 1.15 0.89 1.10 0.90 0.88 0.87 20.46%
Adjusted Per Share Value based on latest NOSH - 609,224
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 17.81 12.03 5.90 28.19 20.89 14.02 6.50 95.92%
EPS 1.39 1.02 0.71 2.62 3.67 2.29 0.82 42.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0519 1.0498 0.8158 1.0071 0.8248 0.8077 0.8013 19.91%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.27 0.22 0.28 0.31 0.35 0.36 0.36 -
P/RPS 1.39 1.67 4.35 1.01 1.54 2.36 5.10 -57.99%
P/EPS 17.76 19.64 35.90 10.82 8.75 14.40 40.45 -42.26%
EY 5.63 5.09 2.79 9.24 11.43 6.94 2.47 73.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.19 0.31 0.28 0.39 0.41 0.41 -32.00%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 25/05/06 24/02/06 25/11/05 30/08/05 26/05/05 23/02/05 26/11/04 -
Price 0.31 0.26 0.23 0.30 0.29 0.38 0.38 -
P/RPS 1.59 1.97 3.57 0.97 1.27 2.49 5.38 -55.66%
P/EPS 20.39 23.21 29.49 10.47 7.25 15.20 42.70 -38.93%
EY 4.90 4.31 3.39 9.55 13.79 6.58 2.34 63.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.23 0.26 0.27 0.32 0.43 0.44 -27.80%

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