[INSAS] QoQ Cumulative Quarter Result on 30-Sep-2002 [#1]

Stock
[INSAS] INSAS BHD
Announcement Date
29-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
30-Sep-2002 [#1]
Profit Trend
QoQ- 97.8%
YoY- -216.19%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Cumulative Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 147,101 109,665 73,530 36,579 135,319 101,997 69,781 64.63%
PBT -2,560 -4,048 -2,629 399 -77,862 -62,108 -67,686 -88.79%
Tax -3,957 -5,442 -4,486 -2,293 77,862 62,108 67,686 -
NP -6,517 -9,490 -7,115 -1,894 0 0 0 -
-
NP to SH -6,517 -9,490 -7,115 -1,894 -86,155 -72,325 -74,321 -80.35%
-
Tax Rate - - - 574.69% - - - -
Total Cost 153,618 119,155 80,645 38,473 135,319 101,997 69,781 69.47%
-
Net Worth 480,540 474,638 481,021 533,510 544,267 556,822 556,943 -9.39%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 480,540 474,638 481,021 533,510 544,267 556,822 556,943 -9.39%
NOSH 616,077 617,215 617,486 613,230 618,485 618,691 618,825 -0.29%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin -4.43% -8.65% -9.68% -5.18% 0.00% 0.00% 0.00% -
ROE -1.36% -2.00% -1.48% -0.36% -15.83% -12.99% -13.34% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 23.88 17.77 11.91 5.96 21.88 16.49 11.28 65.09%
EPS -1.06 -1.54 -1.15 -0.31 -13.93 -11.69 -12.01 -80.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.769 0.779 0.87 0.88 0.90 0.90 -9.12%
Adjusted Per Share Value based on latest NOSH - 613,230
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 21.21 15.81 10.60 5.27 19.51 14.71 10.06 64.64%
EPS -0.94 -1.37 -1.03 -0.27 -12.42 -10.43 -10.72 -80.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.693 0.6845 0.6937 0.7694 0.7849 0.803 0.8031 -9.38%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.39 0.38 0.29 0.32 0.47 0.43 0.40 -
P/RPS 1.63 2.14 2.44 5.36 2.15 2.61 3.55 -40.56%
P/EPS -36.87 -24.71 -25.17 -103.61 -3.37 -3.68 -3.33 398.95%
EY -2.71 -4.05 -3.97 -0.97 -29.64 -27.19 -30.03 -79.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.49 0.37 0.37 0.53 0.48 0.44 8.92%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 28/08/03 09/06/03 03/03/03 29/11/02 30/08/02 30/05/02 28/02/02 -
Price 0.42 0.44 0.42 0.32 0.42 0.54 0.40 -
P/RPS 1.76 2.48 3.53 5.36 1.92 3.28 3.55 -37.43%
P/EPS -39.70 -28.62 -36.45 -103.61 -3.02 -4.62 -3.33 424.24%
EY -2.52 -3.49 -2.74 -0.97 -33.17 -21.65 -30.03 -80.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.57 0.54 0.37 0.48 0.60 0.44 14.67%

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