[INSAS] QoQ Cumulative Quarter Result on 30-Jun-2007 [#4]

Stock
[INSAS] INSAS BHD
Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Jun-2007 [#4]
Profit Trend
QoQ- 59.52%
YoY- 251.93%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 161,092 108,369 58,188 212,185 159,976 121,806 36,002 171.29%
PBT 22,523 24,748 9,468 77,350 50,217 32,944 9,705 75.19%
Tax -1,121 -785 -289 -1,377 -2,490 -1,226 -402 97.99%
NP 21,402 23,963 9,179 75,973 47,727 31,718 9,303 74.18%
-
NP to SH 18,941 22,297 8,621 74,377 46,626 30,989 9,169 62.12%
-
Tax Rate 4.98% 3.17% 3.05% 1.78% 4.96% 3.72% 4.14% -
Total Cost 139,690 84,406 49,009 136,212 112,249 90,088 26,699 201.07%
-
Net Worth 651,283 657,552 646,574 643,332 613,658 704,847 687,674 -3.55%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 651,283 657,552 646,574 643,332 613,658 704,847 687,674 -3.55%
NOSH 597,507 597,774 598,680 601,244 601,625 607,627 603,223 -0.63%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 13.29% 22.11% 15.77% 35.81% 29.83% 26.04% 25.84% -
ROE 2.91% 3.39% 1.33% 11.56% 7.60% 4.40% 1.33% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 26.96 18.13 9.72 35.29 26.59 20.05 5.97 172.95%
EPS 3.17 3.73 1.44 12.37 7.75 5.10 1.52 63.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.09 1.10 1.08 1.07 1.02 1.16 1.14 -2.94%
Adjusted Per Share Value based on latest NOSH - 600,606
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 24.29 16.34 8.77 32.00 24.12 18.37 5.43 171.24%
EPS 2.86 3.36 1.30 11.22 7.03 4.67 1.38 62.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9821 0.9916 0.975 0.9701 0.9254 1.0629 1.037 -3.55%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.48 0.63 0.60 0.68 0.69 0.41 0.28 -
P/RPS 1.78 3.48 6.17 1.93 2.59 2.05 4.69 -47.54%
P/EPS 15.14 16.89 41.67 5.50 8.90 8.04 18.42 -12.24%
EY 6.60 5.92 2.40 18.19 11.23 12.44 5.43 13.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.57 0.56 0.64 0.68 0.35 0.25 45.72%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 28/05/08 28/02/08 28/11/07 29/08/07 29/05/07 15/02/07 29/11/06 -
Price 0.47 0.59 0.59 0.59 0.62 0.60 0.40 -
P/RPS 1.74 3.25 6.07 1.67 2.33 2.99 6.70 -59.26%
P/EPS 14.83 15.82 40.97 4.77 8.00 11.76 26.32 -31.75%
EY 6.74 6.32 2.44 20.97 12.50 8.50 3.80 46.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.54 0.55 0.55 0.61 0.52 0.35 14.69%

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