[INSAS] QoQ Quarter Result on 30-Sep-2005 [#1]

Stock
[INSAS] INSAS BHD
Announcement Date
25-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- 168.5%
YoY- -12.79%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 45,305 38,280 40,679 39,123 48,447 45,538 49,849 -6.18%
PBT 12,682 4,066 2,481 5,848 -6,949 10,867 12,198 2.63%
Tax -527 -1,211 -91 -417 -96 -1,774 -2,418 -63.88%
NP 12,155 2,855 2,390 5,431 -7,045 9,093 9,780 15.64%
-
NP to SH 11,914 2,440 2,039 4,741 -6,921 9,093 9,780 14.10%
-
Tax Rate 4.16% 29.78% 3.67% 7.13% - 16.32% 19.82% -
Total Cost 33,150 35,425 38,289 33,692 55,492 36,445 40,069 -11.90%
-
Net Worth 683,678 701,499 689,661 540,960 536,117 545,579 534,558 17.87%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 683,678 701,499 689,661 540,960 536,117 545,579 534,558 17.87%
NOSH 605,025 609,999 599,705 607,820 609,224 606,200 607,453 -0.26%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 26.83% 7.46% 5.88% 13.88% -14.54% 19.97% 19.62% -
ROE 1.74% 0.35% 0.30% 0.88% -1.29% 1.67% 1.83% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 7.49 6.28 6.78 6.44 7.95 7.51 8.21 -5.95%
EPS 1.97 0.40 0.34 0.78 -1.14 1.50 1.61 14.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 1.15 1.15 0.89 0.88 0.90 0.88 18.19%
Adjusted Per Share Value based on latest NOSH - 607,820
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 6.83 5.77 6.13 5.90 7.31 6.87 7.52 -6.23%
EPS 1.80 0.37 0.31 0.71 -1.04 1.37 1.47 14.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.031 1.0578 1.04 0.8158 0.8084 0.8227 0.8061 17.88%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.30 0.27 0.22 0.28 0.31 0.35 0.36 -
P/RPS 4.01 4.30 3.24 4.35 3.90 4.66 4.39 -5.87%
P/EPS 15.23 67.50 64.71 35.90 -27.29 23.33 22.36 -22.64%
EY 6.56 1.48 1.55 2.79 -3.66 4.29 4.47 29.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.23 0.19 0.31 0.35 0.39 0.41 -24.36%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 14/09/06 25/05/06 24/02/06 25/11/05 30/08/05 26/05/05 23/02/05 -
Price 0.28 0.31 0.26 0.23 0.30 0.29 0.38 -
P/RPS 3.74 4.94 3.83 3.57 3.77 3.86 4.63 -13.29%
P/EPS 14.22 77.50 76.47 29.49 -26.41 19.33 23.60 -28.72%
EY 7.03 1.29 1.31 3.39 -3.79 5.17 4.24 40.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.27 0.23 0.26 0.34 0.32 0.43 -30.40%

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