[INSAS] QoQ Quarter Result on 31-Dec-2007 [#2]

Stock
[INSAS] INSAS BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- 58.64%
YoY- -37.32%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 59,659 72,408 52,723 50,181 58,188 52,209 38,170 34.57%
PBT 1,613 621 -2,225 15,280 9,468 27,133 17,273 -79.32%
Tax -888 -1,224 -336 -496 -289 1,113 -1,264 -20.92%
NP 725 -603 -2,561 14,784 9,179 28,246 16,009 -87.22%
-
NP to SH -825 -2,375 -3,356 13,676 8,621 27,751 15,637 -
-
Tax Rate 55.05% 197.10% - 3.25% 3.05% -4.10% 7.32% -
Total Cost 58,934 73,011 55,284 35,397 49,009 23,963 22,161 91.60%
-
Net Worth 642,321 650,813 653,221 656,925 646,574 642,648 601,876 4.41%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 642,321 650,813 653,221 656,925 646,574 642,648 601,876 4.41%
NOSH 589,285 597,076 599,285 597,205 598,680 600,606 590,075 -0.08%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 1.22% -0.83% -4.86% 29.46% 15.77% 54.10% 41.94% -
ROE -0.13% -0.36% -0.51% 2.08% 1.33% 4.32% 2.60% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 10.12 12.13 8.80 8.40 9.72 8.69 6.47 34.63%
EPS -0.14 -0.40 -0.56 2.29 1.44 4.62 2.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.09 1.09 1.09 1.10 1.08 1.07 1.02 4.51%
Adjusted Per Share Value based on latest NOSH - 597,205
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 9.00 10.92 7.95 7.57 8.77 7.87 5.76 34.54%
EPS -0.12 -0.36 -0.51 2.06 1.30 4.18 2.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9686 0.9814 0.985 0.9906 0.975 0.9691 0.9076 4.41%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.30 0.40 0.48 0.63 0.60 0.68 0.69 -
P/RPS 2.96 3.30 5.46 7.50 6.17 7.82 10.67 -57.36%
P/EPS -214.29 -100.56 -85.71 27.51 41.67 14.72 26.04 -
EY -0.47 -0.99 -1.17 3.63 2.40 6.79 3.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.37 0.44 0.57 0.56 0.64 0.68 -44.56%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 26/11/08 27/08/08 28/05/08 28/02/08 28/11/07 29/08/07 29/05/07 -
Price 0.27 0.34 0.47 0.59 0.59 0.59 0.62 -
P/RPS 2.67 2.80 5.34 7.02 6.07 6.79 9.58 -57.23%
P/EPS -192.86 -85.48 -83.93 25.76 40.97 12.77 23.40 -
EY -0.52 -1.17 -1.19 3.88 2.44 7.83 4.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.31 0.43 0.54 0.55 0.55 0.61 -44.73%

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