[INSAS] QoQ Quarter Result on 31-Mar-2005 [#3]

Stock
[INSAS] INSAS BHD
Announcement Date
26-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Mar-2005 [#3]
Profit Trend
QoQ- -7.02%
YoY- -18.52%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 40,679 39,123 48,447 45,538 49,849 43,125 39,427 2.10%
PBT 2,481 5,848 -6,949 10,867 12,198 7,870 1,244 58.24%
Tax -91 -417 -96 -1,774 -2,418 -2,434 -3,429 -91.04%
NP 2,390 5,431 -7,045 9,093 9,780 5,436 -2,185 -
-
NP to SH 2,039 4,741 -6,921 9,093 9,780 5,436 -2,185 -
-
Tax Rate 3.67% 7.13% - 16.32% 19.82% 30.93% 275.64% -
Total Cost 38,289 33,692 55,492 36,445 40,069 37,689 41,612 -5.38%
-
Net Worth 689,661 540,960 536,117 545,579 534,558 531,384 515,902 21.28%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 689,661 540,960 536,117 545,579 534,558 531,384 515,902 21.28%
NOSH 599,705 607,820 609,224 606,200 607,453 610,786 606,944 -0.79%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 5.88% 13.88% -14.54% 19.97% 19.62% 12.61% -5.54% -
ROE 0.30% 0.88% -1.29% 1.67% 1.83% 1.02% -0.42% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 6.78 6.44 7.95 7.51 8.21 7.06 6.50 2.84%
EPS 0.34 0.78 -1.14 1.50 1.61 0.89 -0.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 0.89 0.88 0.90 0.88 0.87 0.85 22.25%
Adjusted Per Share Value based on latest NOSH - 606,200
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 6.13 5.90 7.31 6.87 7.52 6.50 5.95 2.00%
EPS 0.31 0.71 -1.04 1.37 1.47 0.82 -0.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.04 0.8158 0.8084 0.8227 0.8061 0.8013 0.778 21.28%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.22 0.28 0.31 0.35 0.36 0.36 0.37 -
P/RPS 3.24 4.35 3.90 4.66 4.39 5.10 5.70 -31.30%
P/EPS 64.71 35.90 -27.29 23.33 22.36 40.45 -102.78 -
EY 1.55 2.79 -3.66 4.29 4.47 2.47 -0.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.31 0.35 0.39 0.41 0.41 0.44 -42.78%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 24/02/06 25/11/05 30/08/05 26/05/05 23/02/05 26/11/04 26/08/04 -
Price 0.26 0.23 0.30 0.29 0.38 0.38 0.35 -
P/RPS 3.83 3.57 3.77 3.86 4.63 5.38 5.39 -20.32%
P/EPS 76.47 29.49 -26.41 19.33 23.60 42.70 -97.22 -
EY 1.31 3.39 -3.79 5.17 4.24 2.34 -1.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.26 0.34 0.32 0.43 0.44 0.41 -31.90%

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