[INSAS] QoQ Quarter Result on 30-Jun-2006 [#4]

Stock
[INSAS] INSAS BHD
Announcement Date
14-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Jun-2006 [#4]
Profit Trend
QoQ- 388.28%
YoY- 272.14%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 38,170 85,804 36,002 45,305 38,280 40,679 39,123 -1.63%
PBT 17,273 23,239 9,705 12,682 4,066 2,481 5,848 105.99%
Tax -1,264 -824 -402 -527 -1,211 -91 -417 109.58%
NP 16,009 22,415 9,303 12,155 2,855 2,390 5,431 105.71%
-
NP to SH 15,637 21,820 9,169 11,914 2,440 2,039 4,741 121.73%
-
Tax Rate 7.32% 3.55% 4.14% 4.16% 29.78% 3.67% 7.13% -
Total Cost 22,161 63,389 26,699 33,150 35,425 38,289 33,692 -24.38%
-
Net Worth 601,876 707,016 687,674 683,678 701,499 689,661 540,960 7.37%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 601,876 707,016 687,674 683,678 701,499 689,661 540,960 7.37%
NOSH 590,075 609,497 603,223 605,025 609,999 599,705 607,820 -1.95%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 41.94% 26.12% 25.84% 26.83% 7.46% 5.88% 13.88% -
ROE 2.60% 3.09% 1.33% 1.74% 0.35% 0.30% 0.88% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 6.47 14.08 5.97 7.49 6.28 6.78 6.44 0.31%
EPS 2.65 3.58 1.52 1.97 0.40 0.34 0.78 126.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.02 1.16 1.14 1.13 1.15 1.15 0.89 9.52%
Adjusted Per Share Value based on latest NOSH - 605,025
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 5.76 12.94 5.43 6.83 5.77 6.13 5.90 -1.58%
EPS 2.36 3.29 1.38 1.80 0.37 0.31 0.71 122.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9076 1.0662 1.037 1.031 1.0578 1.04 0.8158 7.37%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.69 0.41 0.28 0.30 0.27 0.22 0.28 -
P/RPS 10.67 2.91 4.69 4.01 4.30 3.24 4.35 81.97%
P/EPS 26.04 11.45 18.42 15.23 67.50 64.71 35.90 -19.28%
EY 3.84 8.73 5.43 6.56 1.48 1.55 2.79 23.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.35 0.25 0.27 0.23 0.19 0.31 68.90%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 29/05/07 15/02/07 29/11/06 14/09/06 25/05/06 24/02/06 25/11/05 -
Price 0.62 0.60 0.40 0.28 0.31 0.26 0.23 -
P/RPS 9.58 4.26 6.70 3.74 4.94 3.83 3.57 93.22%
P/EPS 23.40 16.76 26.32 14.22 77.50 76.47 29.49 -14.30%
EY 4.27 5.97 3.80 7.03 1.29 1.31 3.39 16.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.52 0.35 0.25 0.27 0.23 0.26 76.65%

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