[INSAS] QoQ Cumulative Quarter Result on 31-Dec-2007 [#2]

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Cumulative Result
Revenue	59,659	233,500	161,092	108,369	58,188	212,185	159,976	-48.09%
YoY %	-74.45%	44.95%	48.65%	86.24%	-72.58%	32.64%	-	-
Horiz. %	37.29%	145.96%	100.70%	67.74%	36.37%	132.64%	100.00%	-
PBT	1,613	23,144	22,523	24,748	9,468	77,350	50,217	-89.83%
YoY %	-93.03%	2.76%	-8.99%	161.39%	-87.76%	54.03%	-	-
Horiz. %	3.21%	46.09%	44.85%	49.28%	18.85%	154.03%	100.00%	-
Tax	-888	-2,345	-1,121	-785	-289	-1,377	-2,490	-49.61%
YoY %	62.13%	-109.19%	-42.80%	-171.63%	79.01%	44.70%	-	-
Horiz. %	35.66%	94.18%	45.02%	31.53%	11.61%	55.30%	100.00%	-
NP	725	20,799	21,402	23,963	9,179	75,973	47,727	-93.81%
YoY %	-96.51%	-2.82%	-10.69%	161.06%	-87.92%	59.18%	-	-
Horiz. %	1.52%	43.58%	44.84%	50.21%	19.23%	159.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-825	16,566	18,941	22,297	8,621	74,377	46,626	-
YoY %	-104.98%	-12.54%	-15.05%	158.64%	-88.41%	59.52%	-	-
Horiz. %	-1.77%	35.53%	40.62%	47.82%	18.49%	159.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	55.05%	10.13%	4.98%	3.17%	3.05%	1.78%	4.96%	-
YoY %	443.44%	103.41%	57.10%	3.93%	71.35%	-64.11%	-	-
Horiz. %	1,109.88%	204.23%	100.40%	63.91%	61.49%	35.89%	100.00%	-
Total Cost	58,934	212,701	139,690	84,406	49,009	136,212	112,249	-34.84%
YoY %	-72.29%	52.27%	65.50%	72.23%	-64.02%	21.35%	-	-
Horiz. %	52.50%	189.49%	124.45%	75.20%	43.66%	121.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	642,321	651,404	651,283	657,552	646,574	643,332	613,658	3.08%
YoY %	-1.39%	0.02%	-0.95%	1.70%	0.50%	4.84%	-	-
Horiz. %	104.67%	106.15%	106.13%	107.15%	105.36%	104.84%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Equity
Net Worth	642,321	651,404	651,283	657,552	646,574	643,332	613,658	3.08%
YoY %	-1.39%	0.02%	-0.95%	1.70%	0.50%	4.84%	-	-
Horiz. %	104.67%	106.15%	106.13%	107.15%	105.36%	104.84%	100.00%	-
NOSH	589,285	597,619	597,507	597,774	598,680	601,244	601,625	-1.36%
YoY %	-1.39%	0.02%	-0.04%	-0.15%	-0.43%	-0.06%	-	-
Horiz. %	97.95%	99.33%	99.32%	99.36%	99.51%	99.94%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Ratio Analysis
NP Margin	1.22%	8.91%	13.29%	22.11%	15.77%	35.81%	29.83%	-
YoY %	-86.31%	-32.96%	-39.89%	40.20%	-55.96%	20.05%	-	-
Horiz. %	4.09%	29.87%	44.55%	74.12%	52.87%	120.05%	100.00%	-
ROE	-0.13%	2.54%	2.91%	3.39%	1.33%	11.56%	7.60%	-
YoY %	-105.12%	-12.71%	-14.16%	154.89%	-88.49%	52.11%	-	-
Horiz. %	-1.71%	33.42%	38.29%	44.61%	17.50%	152.11%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Per Share
RPS	10.12	39.07	26.96	18.13	9.72	35.29	26.59	-47.38%
YoY %	-74.10%	44.92%	48.70%	86.52%	-72.46%	32.72%	-	-
Horiz. %	38.06%	146.93%	101.39%	68.18%	36.56%	132.72%	100.00%	-
EPS	-0.14	2.77	3.17	3.73	1.44	12.37	7.75	-
YoY %	-105.05%	-12.62%	-15.01%	159.03%	-88.36%	59.61%	-	-
Horiz. %	-1.81%	35.74%	40.90%	48.13%	18.58%	159.61%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.09	1.09	1.09	1.10	1.08	1.07	1.02	4.51%
YoY %	0.00%	0.00%	-0.91%	1.85%	0.93%	4.90%	-	-
Horiz. %	106.86%	106.86%	106.86%	107.84%	105.88%	104.90%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Adjusted Per Share Value based on latest NOSH - 597,205
RPS	8.60	33.67	23.23	15.63	8.39	30.60	23.07	-48.11%
YoY %	-74.46%	44.94%	48.62%	86.29%	-72.58%	32.64%	-	-
Horiz. %	37.28%	145.95%	100.69%	67.75%	36.37%	132.64%	100.00%	-
EPS	-0.12	2.39	2.73	3.22	1.24	10.73	6.72	-
YoY %	-105.02%	-12.45%	-15.22%	159.68%	-88.44%	59.67%	-	-
Horiz. %	-1.79%	35.57%	40.62%	47.92%	18.45%	159.67%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.9263	0.9394	0.9392	0.9482	0.9324	0.9277	0.8849	3.08%
YoY %	-1.39%	0.02%	-0.95%	1.69%	0.51%	4.84%	-	-
Horiz. %	104.68%	106.16%	106.14%	107.15%	105.37%	104.84%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	-
Price	0.30	0.40	0.48	0.63	0.60	0.68	0.69	-
P/RPS	2.96	1.02	1.78	3.48	6.17	1.93	2.59	9.28%
YoY %	190.20%	-42.70%	-48.85%	-43.60%	219.69%	-25.48%	-	-
Horiz. %	114.29%	39.38%	68.73%	134.36%	238.22%	74.52%	100.00%	-
P/EPS	-214.29	14.43	15.14	16.89	41.67	5.50	8.90	-
YoY %	-1,585.03%	-4.69%	-10.36%	-59.47%	657.64%	-38.20%	-	-
Horiz. %	-2,407.75%	162.13%	170.11%	189.78%	468.20%	61.80%	100.00%	-
EY	-0.47	6.93	6.60	5.92	2.40	18.19	11.23	-
YoY %	-106.78%	5.00%	11.49%	146.67%	-86.81%	61.98%	-	-
Horiz. %	-4.19%	61.71%	58.77%	52.72%	21.37%	161.98%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.28	0.37	0.44	0.57	0.56	0.64	0.68	-44.56%
YoY %	-24.32%	-15.91%	-22.81%	1.79%	-12.50%	-5.88%	-	-
Horiz. %	41.18%	54.41%	64.71%	83.82%	82.35%	94.12%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Announcement Date
Date	26/11/08	27/08/08	28/05/08	28/02/08	28/11/07	29/08/07	29/05/07	-
Price	0.27	0.34	0.47	0.59	0.59	0.59	0.62	-
P/RPS	2.67	0.87	1.74	3.25	6.07	1.67	2.33	9.47%
YoY %	206.90%	-50.00%	-46.46%	-46.46%	263.47%	-28.33%	-	-
Horiz. %	114.59%	37.34%	74.68%	139.48%	260.52%	71.67%	100.00%	-
P/EPS	-192.86	12.27	14.83	15.82	40.97	4.77	8.00	-
YoY %	-1,671.80%	-17.26%	-6.26%	-61.39%	758.91%	-40.38%	-	-
Horiz. %	-2,410.75%	153.38%	185.38%	197.75%	512.12%	59.62%	100.00%	-
EY	-0.52	8.15	6.74	6.32	2.44	20.97	12.50	-
YoY %	-106.38%	20.92%	6.65%	159.02%	-88.36%	67.76%	-	-
Horiz. %	-4.16%	65.20%	53.92%	50.56%	19.52%	167.76%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.25	0.31	0.43	0.54	0.55	0.55	0.61	-44.73%
YoY %	-19.35%	-27.91%	-20.37%	-1.82%	0.00%	-9.84%	-	-
Horiz. %	40.98%	50.82%	70.49%	88.52%	90.16%	90.16%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos