[INSAS] QoQ Cumulative Quarter Result on 30-Sep-2004 [#1]

Stock
[INSAS] INSAS BHD
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- -83.94%
YoY- -68.7%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 186,959 138,512 92,974 43,125 151,870 112,443 69,782 93.01%
PBT 23,986 30,935 20,068 7,870 43,385 42,141 28,024 -9.86%
Tax -3,927 -6,626 -4,852 -2,434 -9,536 -6,108 -3,151 15.82%
NP 20,059 24,309 15,216 5,436 33,849 36,033 24,873 -13.37%
-
NP to SH 17,388 24,309 15,216 5,436 33,849 36,033 24,873 -21.24%
-
Tax Rate 16.37% 21.42% 24.18% 30.93% 21.98% 14.49% 11.24% -
Total Cost 166,900 114,203 77,758 37,689 118,021 76,410 44,909 140.12%
-
Net Worth 667,823 546,952 535,603 531,384 518,408 506,047 501,126 21.12%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 667,823 546,952 535,603 531,384 518,408 506,047 501,126 21.12%
NOSH 607,112 607,725 608,640 610,786 609,891 609,695 611,130 -0.43%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 10.73% 17.55% 16.37% 12.61% 22.29% 32.05% 35.64% -
ROE 2.60% 4.44% 2.84% 1.02% 6.53% 7.12% 4.96% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 30.79 22.79 15.28 7.06 24.90 18.44 11.42 93.83%
EPS 2.86 4.00 2.50 0.89 5.55 5.91 4.07 -20.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.10 0.90 0.88 0.87 0.85 0.83 0.82 21.65%
Adjusted Per Share Value based on latest NOSH - 610,786
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 28.19 20.89 14.02 6.50 22.90 16.96 10.52 93.03%
EPS 2.62 3.67 2.29 0.82 5.10 5.43 3.75 -21.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0071 0.8248 0.8077 0.8013 0.7817 0.7631 0.7557 21.12%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.31 0.35 0.36 0.36 0.37 0.48 0.44 -
P/RPS 1.01 1.54 2.36 5.10 1.49 2.60 3.85 -59.05%
P/EPS 10.82 8.75 14.40 40.45 6.67 8.12 10.81 0.06%
EY 9.24 11.43 6.94 2.47 15.00 12.31 9.25 -0.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.39 0.41 0.41 0.44 0.58 0.54 -35.48%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/08/05 26/05/05 23/02/05 26/11/04 26/08/04 27/05/04 26/02/04 -
Price 0.30 0.29 0.38 0.38 0.35 0.39 0.52 -
P/RPS 0.97 1.27 2.49 5.38 1.41 2.11 4.55 -64.34%
P/EPS 10.47 7.25 15.20 42.70 6.31 6.60 12.78 -12.45%
EY 9.55 13.79 6.58 2.34 15.86 15.15 7.83 14.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.32 0.43 0.44 0.41 0.47 0.63 -43.18%

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