[INSAS] QoQ Quarter Result on 31-Mar-2006 [#3]

Stock
[INSAS] INSAS BHD
Announcement Date
25-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Mar-2006 [#3]
Profit Trend
QoQ- 19.67%
YoY- -73.17%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 85,804 36,002 45,305 38,280 40,679 39,123 48,447 46.23%
PBT 23,239 9,705 12,682 4,066 2,481 5,848 -6,949 -
Tax -824 -402 -527 -1,211 -91 -417 -96 317.57%
NP 22,415 9,303 12,155 2,855 2,390 5,431 -7,045 -
-
NP to SH 21,820 9,169 11,914 2,440 2,039 4,741 -6,921 -
-
Tax Rate 3.55% 4.14% 4.16% 29.78% 3.67% 7.13% - -
Total Cost 63,389 26,699 33,150 35,425 38,289 33,692 55,492 9.24%
-
Net Worth 707,016 687,674 683,678 701,499 689,661 540,960 536,117 20.19%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 707,016 687,674 683,678 701,499 689,661 540,960 536,117 20.19%
NOSH 609,497 603,223 605,025 609,999 599,705 607,820 609,224 0.02%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 26.12% 25.84% 26.83% 7.46% 5.88% 13.88% -14.54% -
ROE 3.09% 1.33% 1.74% 0.35% 0.30% 0.88% -1.29% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 14.08 5.97 7.49 6.28 6.78 6.44 7.95 46.23%
EPS 3.58 1.52 1.97 0.40 0.34 0.78 -1.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.16 1.14 1.13 1.15 1.15 0.89 0.88 20.16%
Adjusted Per Share Value based on latest NOSH - 609,999
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 12.37 5.19 6.53 5.52 5.87 5.64 6.99 46.15%
EPS 3.15 1.32 1.72 0.35 0.29 0.68 -1.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0196 0.9917 0.9859 1.0116 0.9945 0.7801 0.7731 20.20%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.41 0.28 0.30 0.27 0.22 0.28 0.31 -
P/RPS 2.91 4.69 4.01 4.30 3.24 4.35 3.90 -17.69%
P/EPS 11.45 18.42 15.23 67.50 64.71 35.90 -27.29 -
EY 8.73 5.43 6.56 1.48 1.55 2.79 -3.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.25 0.27 0.23 0.19 0.31 0.35 0.00%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 15/02/07 29/11/06 14/09/06 25/05/06 24/02/06 25/11/05 30/08/05 -
Price 0.60 0.40 0.28 0.31 0.26 0.23 0.30 -
P/RPS 4.26 6.70 3.74 4.94 3.83 3.57 3.77 8.46%
P/EPS 16.76 26.32 14.22 77.50 76.47 29.49 -26.41 -
EY 5.97 3.80 7.03 1.29 1.31 3.39 -3.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.35 0.25 0.27 0.23 0.26 0.34 32.64%

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