[INSAS] QoQ Quarter Result on 31-Mar-2002 [#3]

Stock
[INSAS] INSAS BHD
Announcement Date
30-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Mar-2002 [#3]
Profit Trend
QoQ- 102.63%
YoY- 115.78%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 36,951 36,579 33,322 32,216 33,643 36,138 30,624 13.29%
PBT -3,028 399 -15,754 5,578 -71,786 4,100 -4,818 -26.56%
Tax -2,193 -2,293 15,754 -3,582 71,786 -2,390 4,818 -
NP -5,221 -1,894 0 1,996 0 1,710 0 -
-
NP to SH -5,221 -1,894 -13,830 1,996 -76,031 1,710 -5,527 -3.71%
-
Tax Rate - 574.69% - 64.22% - 58.29% - -
Total Cost 42,172 38,473 33,322 30,220 33,643 34,428 30,624 23.70%
-
Net Worth 482,847 533,510 543,321 561,374 556,777 622,928 619,466 -15.26%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 482,847 533,510 543,321 561,374 556,777 622,928 619,466 -15.26%
NOSH 619,830 613,230 617,410 623,750 618,641 610,714 613,333 0.70%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin -14.13% -5.18% 0.00% 6.20% 0.00% 4.73% 0.00% -
ROE -1.08% -0.36% -2.55% 0.36% -13.66% 0.27% -0.89% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 5.96 5.96 5.40 5.16 5.44 5.92 4.99 12.53%
EPS -0.84 -0.31 -2.24 0.32 -12.29 0.28 -0.89 -3.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.779 0.87 0.88 0.90 0.90 1.02 1.01 -15.85%
Adjusted Per Share Value based on latest NOSH - 623,750
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 5.33 5.27 4.81 4.65 4.85 5.21 4.42 13.25%
EPS -0.75 -0.27 -1.99 0.29 -10.96 0.25 -0.80 -4.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6963 0.7694 0.7835 0.8095 0.8029 0.8983 0.8933 -15.26%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 0.29 0.32 0.47 0.43 0.40 0.29 0.31 -
P/RPS 4.86 5.36 8.71 8.33 7.36 4.90 6.21 -15.03%
P/EPS -34.43 -103.61 -20.98 134.38 -3.25 103.57 -34.40 0.05%
EY -2.90 -0.97 -4.77 0.74 -30.73 0.97 -2.91 -0.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.37 0.53 0.48 0.44 0.28 0.31 12.48%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 03/03/03 29/11/02 30/08/02 30/05/02 28/02/02 11/12/01 30/08/01 -
Price 0.42 0.32 0.42 0.54 0.40 0.41 0.37 -
P/RPS 7.05 5.36 7.78 10.46 7.36 6.93 7.41 -3.25%
P/EPS -49.86 -103.61 -18.75 168.75 -3.25 146.43 -41.06 13.78%
EY -2.01 -0.97 -5.33 0.59 -30.73 0.68 -2.44 -12.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.37 0.48 0.60 0.44 0.40 0.37 28.57%

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