[INSAS] QoQ Cumulative Quarter Result on 31-Dec-2005 [#2]

Stock
[INSAS] INSAS BHD
Announcement Date
24-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- 43.01%
YoY- -55.44%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 36,002 163,387 118,082 79,802 39,123 186,959 138,512 -59.23%
PBT 9,705 25,077 12,395 8,329 5,848 23,986 30,935 -53.79%
Tax -402 -2,246 -1,719 -508 -417 -3,927 -6,626 -84.53%
NP 9,303 22,831 10,676 7,821 5,431 20,059 24,309 -47.25%
-
NP to SH 9,169 21,134 9,220 6,780 4,741 17,388 24,309 -47.76%
-
Tax Rate 4.14% 8.96% 13.87% 6.10% 7.13% 16.37% 21.42% -
Total Cost 26,699 140,556 107,406 71,981 33,692 166,900 114,203 -62.01%
-
Net Worth 687,674 575,416 697,565 696,160 540,960 667,823 546,952 16.47%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 687,674 575,416 697,565 696,160 540,960 667,823 546,952 16.47%
NOSH 603,223 605,702 606,578 605,357 607,820 607,112 607,725 -0.49%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 25.84% 13.97% 9.04% 9.80% 13.88% 10.73% 17.55% -
ROE 1.33% 3.67% 1.32% 0.97% 0.88% 2.60% 4.44% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 5.97 26.97 19.47 13.18 6.44 30.79 22.79 -59.02%
EPS 1.52 3.49 1.52 1.12 0.78 2.86 4.00 -47.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 0.95 1.15 1.15 0.89 1.10 0.90 17.05%
Adjusted Per Share Value based on latest NOSH - 599,705
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 5.19 23.56 17.03 11.51 5.64 26.96 19.97 -59.24%
EPS 1.32 3.05 1.33 0.98 0.68 2.51 3.51 -47.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9917 0.8298 1.0059 1.0039 0.7801 0.963 0.7887 16.48%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.28 0.30 0.27 0.22 0.28 0.31 0.35 -
P/RPS 4.69 1.11 1.39 1.67 4.35 1.01 1.54 109.96%
P/EPS 18.42 8.60 17.76 19.64 35.90 10.82 8.75 64.18%
EY 5.43 11.63 5.63 5.09 2.79 9.24 11.43 -39.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.32 0.23 0.19 0.31 0.28 0.39 -25.63%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/11/06 14/09/06 25/05/06 24/02/06 25/11/05 30/08/05 26/05/05 -
Price 0.40 0.28 0.31 0.26 0.23 0.30 0.29 -
P/RPS 6.70 1.04 1.59 1.97 3.57 0.97 1.27 202.74%
P/EPS 26.32 8.02 20.39 23.21 29.49 10.47 7.25 136.02%
EY 3.80 12.46 4.90 4.31 3.39 9.55 13.79 -57.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.29 0.27 0.23 0.26 0.27 0.32 6.15%

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