[INSAS] QoQ Cumulative Quarter Result on 30-Jun-2006 [#4]

Stock
[INSAS] INSAS BHD
Announcement Date
14-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Jun-2006 [#4]
Profit Trend
QoQ- 129.22%
YoY- 21.54%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 159,976 121,806 36,002 163,387 118,082 79,802 39,123 155.92%
PBT 50,217 32,944 9,705 25,077 12,395 8,329 5,848 319.88%
Tax -2,490 -1,226 -402 -2,246 -1,719 -508 -417 229.49%
NP 47,727 31,718 9,303 22,831 10,676 7,821 5,431 326.41%
-
NP to SH 46,626 30,989 9,169 21,134 9,220 6,780 4,741 359.66%
-
Tax Rate 4.96% 3.72% 4.14% 8.96% 13.87% 6.10% 7.13% -
Total Cost 112,249 90,088 26,699 140,556 107,406 71,981 33,692 123.23%
-
Net Worth 613,658 704,847 687,674 575,416 697,565 696,160 540,960 8.77%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 613,658 704,847 687,674 575,416 697,565 696,160 540,960 8.77%
NOSH 601,625 607,627 603,223 605,702 606,578 605,357 607,820 -0.68%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 29.83% 26.04% 25.84% 13.97% 9.04% 9.80% 13.88% -
ROE 7.60% 4.40% 1.33% 3.67% 1.32% 0.97% 0.88% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 26.59 20.05 5.97 26.97 19.47 13.18 6.44 157.59%
EPS 7.75 5.10 1.52 3.49 1.52 1.12 0.78 362.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.02 1.16 1.14 0.95 1.15 1.15 0.89 9.52%
Adjusted Per Share Value based on latest NOSH - 605,025
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 24.12 18.37 5.43 24.64 17.81 12.03 5.90 155.89%
EPS 7.03 4.67 1.38 3.19 1.39 1.02 0.71 361.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9254 1.0629 1.037 0.8677 1.0519 1.0498 0.8158 8.77%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.69 0.41 0.28 0.30 0.27 0.22 0.28 -
P/RPS 2.59 2.05 4.69 1.11 1.39 1.67 4.35 -29.24%
P/EPS 8.90 8.04 18.42 8.60 17.76 19.64 35.90 -60.56%
EY 11.23 12.44 5.43 11.63 5.63 5.09 2.79 153.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.35 0.25 0.32 0.23 0.19 0.31 68.90%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 29/05/07 15/02/07 29/11/06 14/09/06 25/05/06 24/02/06 25/11/05 -
Price 0.62 0.60 0.40 0.28 0.31 0.26 0.23 -
P/RPS 2.33 2.99 6.70 1.04 1.59 1.97 3.57 -24.77%
P/EPS 8.00 11.76 26.32 8.02 20.39 23.21 29.49 -58.12%
EY 12.50 8.50 3.80 12.46 4.90 4.31 3.39 138.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.52 0.35 0.29 0.27 0.23 0.26 76.65%

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