[INSAS] QoQ Cumulative Quarter Result on 31-Mar-2002 [#3]

Stock
[INSAS] INSAS BHD
Announcement Date
30-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Mar-2002 [#3]
Profit Trend
QoQ- 2.69%
YoY- -80.84%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Cumulative Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 73,530 36,579 135,319 101,997 69,781 36,138 126,971 -30.45%
PBT -2,629 399 -77,862 -62,108 -67,686 4,100 -39,245 -83.42%
Tax -4,486 -2,293 77,862 62,108 67,686 -2,390 39,245 -
NP -7,115 -1,894 0 0 0 1,710 0 -
-
NP to SH -7,115 -1,894 -86,155 -72,325 -74,321 1,710 -45,522 -70.88%
-
Tax Rate - 574.69% - - - 58.29% - -
Total Cost 80,645 38,473 135,319 101,997 69,781 34,428 126,971 -26.04%
-
Net Worth 481,021 533,510 544,267 556,822 556,943 622,928 625,049 -15.98%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 481,021 533,510 544,267 556,822 556,943 622,928 625,049 -15.98%
NOSH 617,486 613,230 618,485 618,691 618,825 610,714 618,860 -0.14%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin -9.68% -5.18% 0.00% 0.00% 0.00% 4.73% 0.00% -
ROE -1.48% -0.36% -15.83% -12.99% -13.34% 0.27% -7.28% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 11.91 5.96 21.88 16.49 11.28 5.92 20.52 -30.35%
EPS -1.15 -0.31 -13.93 -11.69 -12.01 0.28 -7.35 -70.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.779 0.87 0.88 0.90 0.90 1.02 1.01 -15.85%
Adjusted Per Share Value based on latest NOSH - 623,750
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 11.09 5.52 20.41 15.38 10.52 5.45 19.15 -30.45%
EPS -1.07 -0.29 -12.99 -10.91 -11.21 0.26 -6.86 -70.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7254 0.8045 0.8207 0.8397 0.8399 0.9394 0.9426 -15.98%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 0.29 0.32 0.47 0.43 0.40 0.29 0.31 -
P/RPS 2.44 5.36 2.15 2.61 3.55 4.90 1.51 37.58%
P/EPS -25.17 -103.61 -3.37 -3.68 -3.33 103.57 -4.21 228.33%
EY -3.97 -0.97 -29.64 -27.19 -30.03 0.97 -23.73 -69.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.37 0.53 0.48 0.44 0.28 0.31 12.48%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 03/03/03 29/11/02 30/08/02 30/05/02 28/02/02 11/12/01 30/08/01 -
Price 0.42 0.32 0.42 0.54 0.40 0.41 0.37 -
P/RPS 3.53 5.36 1.92 3.28 3.55 6.93 1.80 56.48%
P/EPS -36.45 -103.61 -3.02 -4.62 -3.33 146.43 -5.03 273.12%
EY -2.74 -0.97 -33.17 -21.65 -30.03 0.68 -19.88 -73.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.37 0.48 0.60 0.44 0.40 0.37 28.57%

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