[INSAS] QoQ Cumulative Quarter Result on 31-Mar-2006 [#3]

Stock
[INSAS] INSAS BHD
Announcement Date
25-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Mar-2006 [#3]
Profit Trend
QoQ- 35.99%
YoY- -62.07%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 121,806 36,002 163,387 118,082 79,802 39,123 186,959 -24.78%
PBT 32,944 9,705 25,077 12,395 8,329 5,848 23,986 23.48%
Tax -1,226 -402 -2,246 -1,719 -508 -417 -3,927 -53.88%
NP 31,718 9,303 22,831 10,676 7,821 5,431 20,059 35.61%
-
NP to SH 30,989 9,169 21,134 9,220 6,780 4,741 17,388 46.84%
-
Tax Rate 3.72% 4.14% 8.96% 13.87% 6.10% 7.13% 16.37% -
Total Cost 90,088 26,699 140,556 107,406 71,981 33,692 166,900 -33.63%
-
Net Worth 704,847 687,674 575,416 697,565 696,160 540,960 667,823 3.65%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 704,847 687,674 575,416 697,565 696,160 540,960 667,823 3.65%
NOSH 607,627 603,223 605,702 606,578 605,357 607,820 607,112 0.05%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 26.04% 25.84% 13.97% 9.04% 9.80% 13.88% 10.73% -
ROE 4.40% 1.33% 3.67% 1.32% 0.97% 0.88% 2.60% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 20.05 5.97 26.97 19.47 13.18 6.44 30.79 -24.81%
EPS 5.10 1.52 3.49 1.52 1.12 0.78 2.86 46.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.16 1.14 0.95 1.15 1.15 0.89 1.10 3.59%
Adjusted Per Share Value based on latest NOSH - 609,999
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 17.57 5.19 23.56 17.03 11.51 5.64 26.96 -24.77%
EPS 4.47 1.32 3.05 1.33 0.98 0.68 2.51 46.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0164 0.9917 0.8298 1.0059 1.0039 0.7801 0.963 3.65%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.41 0.28 0.30 0.27 0.22 0.28 0.31 -
P/RPS 2.05 4.69 1.11 1.39 1.67 4.35 1.01 60.10%
P/EPS 8.04 18.42 8.60 17.76 19.64 35.90 10.82 -17.91%
EY 12.44 5.43 11.63 5.63 5.09 2.79 9.24 21.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.25 0.32 0.23 0.19 0.31 0.28 15.99%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 15/02/07 29/11/06 14/09/06 25/05/06 24/02/06 25/11/05 30/08/05 -
Price 0.60 0.40 0.28 0.31 0.26 0.23 0.30 -
P/RPS 2.99 6.70 1.04 1.59 1.97 3.57 0.97 111.36%
P/EPS 11.76 26.32 8.02 20.39 23.21 29.49 10.47 8.03%
EY 8.50 3.80 12.46 4.90 4.31 3.39 9.55 -7.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.35 0.29 0.27 0.23 0.26 0.27 54.61%

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