[INSAS] QoQ Quarter Result on 31-Dec-2006 [#2]

Stock
[INSAS] INSAS BHD
Announcement Date
15-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- 137.98%
YoY- 970.13%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 58,188 52,209 38,170 85,804 36,002 45,305 38,280 32.16%
PBT 9,468 27,133 17,273 23,239 9,705 12,682 4,066 75.59%
Tax -289 1,113 -1,264 -824 -402 -527 -1,211 -61.49%
NP 9,179 28,246 16,009 22,415 9,303 12,155 2,855 117.67%
-
NP to SH 8,621 27,751 15,637 21,820 9,169 11,914 2,440 131.79%
-
Tax Rate 3.05% -4.10% 7.32% 3.55% 4.14% 4.16% 29.78% -
Total Cost 49,009 23,963 22,161 63,389 26,699 33,150 35,425 24.13%
-
Net Worth 646,574 642,648 601,876 707,016 687,674 683,678 701,499 -5.28%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 646,574 642,648 601,876 707,016 687,674 683,678 701,499 -5.28%
NOSH 598,680 600,606 590,075 609,497 603,223 605,025 609,999 -1.23%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 15.77% 54.10% 41.94% 26.12% 25.84% 26.83% 7.46% -
ROE 1.33% 4.32% 2.60% 3.09% 1.33% 1.74% 0.35% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 9.72 8.69 6.47 14.08 5.97 7.49 6.28 33.76%
EPS 1.44 4.62 2.65 3.58 1.52 1.97 0.40 134.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.08 1.07 1.02 1.16 1.14 1.13 1.15 -4.09%
Adjusted Per Share Value based on latest NOSH - 609,497
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 8.77 7.87 5.76 12.94 5.43 6.83 5.77 32.16%
EPS 1.30 4.18 2.36 3.29 1.38 1.80 0.37 130.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.975 0.9691 0.9076 1.0662 1.037 1.031 1.0578 -5.28%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.60 0.68 0.69 0.41 0.28 0.30 0.27 -
P/RPS 6.17 7.82 10.67 2.91 4.69 4.01 4.30 27.18%
P/EPS 41.67 14.72 26.04 11.45 18.42 15.23 67.50 -27.47%
EY 2.40 6.79 3.84 8.73 5.43 6.56 1.48 37.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.64 0.68 0.35 0.25 0.27 0.23 80.88%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/11/07 29/08/07 29/05/07 15/02/07 29/11/06 14/09/06 25/05/06 -
Price 0.59 0.59 0.62 0.60 0.40 0.28 0.31 -
P/RPS 6.07 6.79 9.58 4.26 6.70 3.74 4.94 14.70%
P/EPS 40.97 12.77 23.40 16.76 26.32 14.22 77.50 -34.59%
EY 2.44 7.83 4.27 5.97 3.80 7.03 1.29 52.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.55 0.61 0.52 0.35 0.25 0.27 60.62%

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