[INSAS] QoQ Cumulative Quarter Result on 30-Sep-2006 [#1]

Stock
[INSAS] INSAS BHD
Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- -56.61%
YoY- 93.4%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 212,185 159,976 121,806 36,002 163,387 118,082 79,802 92.27%
PBT 77,350 50,217 32,944 9,705 25,077 12,395 8,329 343.62%
Tax -1,377 -2,490 -1,226 -402 -2,246 -1,719 -508 94.76%
NP 75,973 47,727 31,718 9,303 22,831 10,676 7,821 357.16%
-
NP to SH 74,377 46,626 30,989 9,169 21,134 9,220 6,780 395.88%
-
Tax Rate 1.78% 4.96% 3.72% 4.14% 8.96% 13.87% 6.10% -
Total Cost 136,212 112,249 90,088 26,699 140,556 107,406 71,981 53.16%
-
Net Worth 643,332 613,658 704,847 687,674 575,416 697,565 696,160 -5.13%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 643,332 613,658 704,847 687,674 575,416 697,565 696,160 -5.13%
NOSH 601,244 601,625 607,627 603,223 605,702 606,578 605,357 -0.45%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 35.81% 29.83% 26.04% 25.84% 13.97% 9.04% 9.80% -
ROE 11.56% 7.60% 4.40% 1.33% 3.67% 1.32% 0.97% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 35.29 26.59 20.05 5.97 26.97 19.47 13.18 93.17%
EPS 12.37 7.75 5.10 1.52 3.49 1.52 1.12 398.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.07 1.02 1.16 1.14 0.95 1.15 1.15 -4.70%
Adjusted Per Share Value based on latest NOSH - 603,223
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 32.00 24.12 18.37 5.43 24.64 17.81 12.03 92.32%
EPS 11.22 7.03 4.67 1.38 3.19 1.39 1.02 396.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9701 0.9254 1.0629 1.037 0.8677 1.0519 1.0498 -5.14%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.68 0.69 0.41 0.28 0.30 0.27 0.22 -
P/RPS 1.93 2.59 2.05 4.69 1.11 1.39 1.67 10.15%
P/EPS 5.50 8.90 8.04 18.42 8.60 17.76 19.64 -57.29%
EY 18.19 11.23 12.44 5.43 11.63 5.63 5.09 134.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.68 0.35 0.25 0.32 0.23 0.19 125.20%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/08/07 29/05/07 15/02/07 29/11/06 14/09/06 25/05/06 24/02/06 -
Price 0.59 0.62 0.60 0.40 0.28 0.31 0.26 -
P/RPS 1.67 2.33 2.99 6.70 1.04 1.59 1.97 -10.45%
P/EPS 4.77 8.00 11.76 26.32 8.02 20.39 23.21 -65.27%
EY 20.97 12.50 8.50 3.80 12.46 4.90 4.31 187.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.61 0.52 0.35 0.29 0.27 0.23 79.10%

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