[INSAS] QoQ Quarter Result on 30-Sep-2004 [#1]

Stock
[INSAS] INSAS BHD
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- 348.79%
YoY- -68.7%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 48,447 45,538 49,849 43,125 39,427 42,661 35,237 23.66%
PBT -6,949 10,867 12,198 7,870 1,244 14,117 9,199 -
Tax -96 -1,774 -2,418 -2,434 -3,429 -2,957 -1,693 -85.26%
NP -7,045 9,093 9,780 5,436 -2,185 11,160 7,506 -
-
NP to SH -6,921 9,093 9,780 5,436 -2,185 11,160 7,506 -
-
Tax Rate - 16.32% 19.82% 30.93% 275.64% 20.95% 18.40% -
Total Cost 55,492 36,445 40,069 37,689 41,612 31,501 27,731 58.86%
-
Net Worth 536,117 545,579 534,558 531,384 515,902 503,413 500,399 4.70%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 536,117 545,579 534,558 531,384 515,902 503,413 500,399 4.70%
NOSH 609,224 606,200 607,453 610,786 606,944 606,521 610,243 -0.11%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin -14.54% 19.97% 19.62% 12.61% -5.54% 26.16% 21.30% -
ROE -1.29% 1.67% 1.83% 1.02% -0.42% 2.22% 1.50% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 7.95 7.51 8.21 7.06 6.50 7.03 5.77 23.84%
EPS -1.14 1.50 1.61 0.89 -0.36 1.84 1.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.90 0.88 0.87 0.85 0.83 0.82 4.82%
Adjusted Per Share Value based on latest NOSH - 610,786
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 6.99 6.57 7.19 6.22 5.69 6.15 5.08 23.73%
EPS -1.00 1.31 1.41 0.78 -0.32 1.61 1.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7731 0.7868 0.7709 0.7663 0.744 0.726 0.7216 4.70%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.31 0.35 0.36 0.36 0.37 0.48 0.44 -
P/RPS 3.90 4.66 4.39 5.10 5.70 6.82 7.62 -36.04%
P/EPS -27.29 23.33 22.36 40.45 -102.78 26.09 35.77 -
EY -3.66 4.29 4.47 2.47 -0.97 3.83 2.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.39 0.41 0.41 0.44 0.58 0.54 -25.12%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/08/05 26/05/05 23/02/05 26/11/04 26/08/04 27/05/04 26/02/04 -
Price 0.30 0.29 0.38 0.38 0.35 0.39 0.52 -
P/RPS 3.77 3.86 4.63 5.38 5.39 5.54 9.01 -44.08%
P/EPS -26.41 19.33 23.60 42.70 -97.22 21.20 42.28 -
EY -3.79 5.17 4.24 2.34 -1.03 4.72 2.37 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.32 0.43 0.44 0.41 0.47 0.63 -33.73%

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