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

Stock
[INSAS] INSAS BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- 158.64%
YoY- -28.05%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 59,659 233,500 161,092 108,369 58,188 212,185 159,976 -48.09%
PBT 1,613 23,144 22,523 24,748 9,468 77,350 50,217 -89.83%
Tax -888 -2,345 -1,121 -785 -289 -1,377 -2,490 -49.61%
NP 725 20,799 21,402 23,963 9,179 75,973 47,727 -93.81%
-
NP to SH -825 16,566 18,941 22,297 8,621 74,377 46,626 -
-
Tax Rate 55.05% 10.13% 4.98% 3.17% 3.05% 1.78% 4.96% -
Total Cost 58,934 212,701 139,690 84,406 49,009 136,212 112,249 -34.84%
-
Net Worth 642,321 651,404 651,283 657,552 646,574 643,332 613,658 3.08%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 642,321 651,404 651,283 657,552 646,574 643,332 613,658 3.08%
NOSH 589,285 597,619 597,507 597,774 598,680 601,244 601,625 -1.36%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 1.22% 8.91% 13.29% 22.11% 15.77% 35.81% 29.83% -
ROE -0.13% 2.54% 2.91% 3.39% 1.33% 11.56% 7.60% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 10.12 39.07 26.96 18.13 9.72 35.29 26.59 -47.38%
EPS -0.14 2.77 3.17 3.73 1.44 12.37 7.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.09 1.09 1.09 1.10 1.08 1.07 1.02 4.51%
Adjusted Per Share Value based on latest NOSH - 597,205
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 9.00 35.21 24.29 16.34 8.77 32.00 24.12 -48.07%
EPS -0.12 2.50 2.86 3.36 1.30 11.22 7.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9686 0.9823 0.9821 0.9916 0.975 0.9701 0.9254 3.07%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
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%
P/EPS -214.29 14.43 15.14 16.89 41.67 5.50 8.90 -
EY -0.47 6.93 6.60 5.92 2.40 18.19 11.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.37 0.44 0.57 0.56 0.64 0.68 -44.56%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
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%
P/EPS -192.86 12.27 14.83 15.82 40.97 4.77 8.00 -
EY -0.52 8.15 6.74 6.32 2.44 20.97 12.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.31 0.43 0.54 0.55 0.55 0.61 -44.73%

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