[INSAS] QoQ Quarter Result on 30-Sep-2013 [#1]

Stock
[INSAS] INSAS BHD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- 885.71%
YoY- 96.04%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 57,391 65,965 80,670 72,494 88,471 97,522 47,692 13.17%
PBT 34,839 32,485 42,280 61,547 -9,653 10,401 31,645 6.63%
Tax -5,675 -1,766 -1,154 -1,872 4,325 -1,148 -1,292 168.93%
NP 29,164 30,719 41,126 59,675 -5,328 9,253 30,353 -2.63%
-
NP to SH 29,395 30,686 40,923 59,400 -7,560 8,879 30,422 -2.26%
-
Tax Rate 16.29% 5.44% 2.73% 3.04% - 11.04% 4.08% -
Total Cost 28,227 35,246 39,544 12,819 93,799 88,269 17,339 38.51%
-
Net Worth 665,123 1,178,182 1,128,682 1,091,567 1,041,837 1,008,066 1,007,350 -24.23%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - 6,696 - - - -
Div Payout % - - - 11.27% - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 665,123 1,178,182 1,128,682 1,091,567 1,041,837 1,008,066 1,007,350 -24.23%
NOSH 665,123 665,639 660,048 669,673 676,517 667,593 671,567 -0.64%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 50.82% 46.57% 50.98% 82.32% -6.02% 9.49% 63.64% -
ROE 4.42% 2.60% 3.63% 5.44% -0.73% 0.88% 3.02% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 8.63 9.91 12.22 10.83 13.08 14.61 7.10 13.93%
EPS 4.42 4.61 6.20 8.87 -1.11 1.33 4.53 -1.62%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 1.00 1.77 1.71 1.63 1.54 1.51 1.50 -23.74%
Adjusted Per Share Value based on latest NOSH - 669,673
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 8.28 9.51 11.63 10.45 12.76 14.06 6.88 13.18%
EPS 4.24 4.43 5.90 8.57 -1.09 1.28 4.39 -2.29%
DPS 0.00 0.00 0.00 0.97 0.00 0.00 0.00 -
NAPS 0.9592 1.699 1.6276 1.5741 1.5024 1.4537 1.4527 -24.23%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.19 1.25 0.875 0.545 0.50 0.425 0.44 -
P/RPS 13.79 12.61 7.16 5.03 3.82 2.91 6.20 70.64%
P/EPS 26.93 27.11 14.11 6.14 -44.74 31.95 9.71 97.76%
EY 3.71 3.69 7.09 16.28 -2.23 3.13 10.30 -49.47%
DY 0.00 0.00 0.00 1.83 0.00 0.00 0.00 -
P/NAPS 1.19 0.71 0.51 0.33 0.32 0.28 0.29 156.97%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 26/08/14 29/05/14 21/02/14 25/11/13 28/08/13 28/05/13 26/02/13 -
Price 1.27 1.22 0.905 0.945 0.505 0.52 0.41 -
P/RPS 14.72 12.31 7.40 8.73 3.86 3.56 5.77 87.02%
P/EPS 28.74 26.46 14.60 10.65 -45.19 39.10 9.05 116.50%
EY 3.48 3.78 6.85 9.39 -2.21 2.56 11.05 -53.80%
DY 0.00 0.00 0.00 1.06 0.00 0.00 0.00 -
P/NAPS 1.27 0.69 0.53 0.58 0.33 0.34 0.27 181.53%

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