[INSAS] QoQ Quarter Result on 30-Jun-2005 [#4]

Stock
[INSAS] INSAS BHD
Announcement Date
30-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Jun-2005 [#4]
Profit Trend
QoQ- -176.11%
YoY- -216.75%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 38,280 40,679 39,123 48,447 45,538 49,849 43,125 -7.64%
PBT 4,066 2,481 5,848 -6,949 10,867 12,198 7,870 -35.63%
Tax -1,211 -91 -417 -96 -1,774 -2,418 -2,434 -37.23%
NP 2,855 2,390 5,431 -7,045 9,093 9,780 5,436 -34.93%
-
NP to SH 2,440 2,039 4,741 -6,921 9,093 9,780 5,436 -41.40%
-
Tax Rate 29.78% 3.67% 7.13% - 16.32% 19.82% 30.93% -
Total Cost 35,425 38,289 33,692 55,492 36,445 40,069 37,689 -4.04%
-
Net Worth 701,499 689,661 540,960 536,117 545,579 534,558 531,384 20.36%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 701,499 689,661 540,960 536,117 545,579 534,558 531,384 20.36%
NOSH 609,999 599,705 607,820 609,224 606,200 607,453 610,786 -0.08%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 7.46% 5.88% 13.88% -14.54% 19.97% 19.62% 12.61% -
ROE 0.35% 0.30% 0.88% -1.29% 1.67% 1.83% 1.02% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 6.28 6.78 6.44 7.95 7.51 8.21 7.06 -7.51%
EPS 0.40 0.34 0.78 -1.14 1.50 1.61 0.89 -41.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 1.15 0.89 0.88 0.90 0.88 0.87 20.46%
Adjusted Per Share Value based on latest NOSH - 609,224
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 5.52 5.87 5.64 6.99 6.57 7.19 6.22 -7.65%
EPS 0.35 0.29 0.68 -1.00 1.31 1.41 0.78 -41.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0116 0.9945 0.7801 0.7731 0.7868 0.7709 0.7663 20.35%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.27 0.22 0.28 0.31 0.35 0.36 0.36 -
P/RPS 4.30 3.24 4.35 3.90 4.66 4.39 5.10 -10.76%
P/EPS 67.50 64.71 35.90 -27.29 23.33 22.36 40.45 40.73%
EY 1.48 1.55 2.79 -3.66 4.29 4.47 2.47 -28.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.19 0.31 0.35 0.39 0.41 0.41 -32.00%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 25/05/06 24/02/06 25/11/05 30/08/05 26/05/05 23/02/05 26/11/04 -
Price 0.31 0.26 0.23 0.30 0.29 0.38 0.38 -
P/RPS 4.94 3.83 3.57 3.77 3.86 4.63 5.38 -5.53%
P/EPS 77.50 76.47 29.49 -26.41 19.33 23.60 42.70 48.84%
EY 1.29 1.31 3.39 -3.79 5.17 4.24 2.34 -32.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.23 0.26 0.34 0.32 0.43 0.44 -27.80%

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