[INSAS] QoQ Cumulative Quarter Result on 31-Dec-2015 [#2]

Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ- 176.88%
YoY- -27.02%
Quarter Report
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 51,871 272,723 204,223 119,550 47,306 406,802 319,469 -70.13%
PBT 61,699 88,090 48,213 27,687 -25,726 98,911 65,699 -4.09%
Tax -3,219 -10,117 -6,402 -5,790 -2,553 -6,428 -5,838 -32.68%
NP 58,480 77,973 41,811 21,897 -28,279 92,483 59,861 -1.53%
-
NP to SH 58,586 77,376 40,888 22,310 -29,021 91,129 58,687 -0.11%
-
Tax Rate 5.22% 11.48% 13.28% 20.91% - 6.50% 8.89% -
Total Cost -6,609 194,750 162,412 97,653 75,585 314,319 259,608 -
-
Net Worth 1,412,204 1,352,726 1,312,127 1,301,416 1,258,901 1,267,337 1,264,232 7.63%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 6,630 6,631 6,626 6,639 6,625 6,635 6,653 -0.22%
Div Payout % 11.32% 8.57% 16.21% 29.76% 0.00% 7.28% 11.34% -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 1,412,204 1,352,726 1,312,127 1,301,416 1,258,901 1,267,337 1,264,232 7.63%
NOSH 693,333 663,101 662,690 663,988 662,579 663,527 665,385 2.77%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 112.74% 28.59% 20.47% 18.32% -59.78% 22.73% 18.74% -
ROE 4.15% 5.72% 3.12% 1.71% -2.31% 7.19% 4.64% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 7.82 41.13 30.82 18.00 7.14 61.31 48.01 -70.07%
EPS 8.84 11.67 6.17 3.36 -4.38 13.73 8.82 0.15%
DPS 1.00 1.00 1.00 1.00 1.00 1.00 1.00 0.00%
NAPS 2.13 2.04 1.98 1.96 1.90 1.91 1.90 7.89%
Adjusted Per Share Value based on latest NOSH - 663,191
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 7.48 39.33 29.45 17.24 6.82 58.66 46.07 -70.13%
EPS 8.45 11.16 5.90 3.22 -4.19 13.14 8.46 -0.07%
DPS 0.96 0.96 0.96 0.96 0.96 0.96 0.96 0.00%
NAPS 2.0365 1.9507 1.8922 1.8767 1.8154 1.8276 1.8231 7.63%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.715 0.645 0.715 0.77 0.70 0.82 0.88 -
P/RPS 9.14 1.57 2.32 4.28 9.80 1.34 1.83 191.33%
P/EPS 8.09 5.53 11.59 22.92 -15.98 5.97 9.98 -13.02%
EY 12.36 18.09 8.63 4.36 -6.26 16.75 10.02 14.97%
DY 1.40 1.55 1.40 1.30 1.43 1.22 1.14 14.63%
P/NAPS 0.34 0.32 0.36 0.39 0.37 0.43 0.46 -18.20%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 23/11/16 25/08/16 26/05/16 26/02/16 26/11/15 17/08/15 15/05/15 -
Price 0.72 0.655 0.70 0.71 0.835 0.64 0.965 -
P/RPS 9.20 1.59 2.27 3.94 11.70 1.04 2.01 174.91%
P/EPS 8.15 5.61 11.35 21.13 -19.06 4.66 10.94 -17.77%
EY 12.27 17.81 8.81 4.73 -5.25 21.46 9.14 21.62%
DY 1.39 1.53 1.43 1.41 1.20 1.56 1.04 21.27%
P/NAPS 0.34 0.32 0.35 0.36 0.44 0.34 0.51 -23.62%

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