[INSAS] QoQ Quarter Result on 31-Mar-2007 [#3]

Stock
[INSAS] INSAS BHD
Announcement Date
29-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- -28.34%
YoY- 540.86%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 50,181 58,188 52,209 38,170 85,804 36,002 45,305 7.03%
PBT 15,280 9,468 27,133 17,273 23,239 9,705 12,682 13.19%
Tax -496 -289 1,113 -1,264 -824 -402 -527 -3.95%
NP 14,784 9,179 28,246 16,009 22,415 9,303 12,155 13.90%
-
NP to SH 13,676 8,621 27,751 15,637 21,820 9,169 11,914 9.60%
-
Tax Rate 3.25% 3.05% -4.10% 7.32% 3.55% 4.14% 4.16% -
Total Cost 35,397 49,009 23,963 22,161 63,389 26,699 33,150 4.45%
-
Net Worth 656,925 646,574 642,648 601,876 707,016 687,674 683,678 -2.61%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 656,925 646,574 642,648 601,876 707,016 687,674 683,678 -2.61%
NOSH 597,205 598,680 600,606 590,075 609,497 603,223 605,025 -0.86%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 29.46% 15.77% 54.10% 41.94% 26.12% 25.84% 26.83% -
ROE 2.08% 1.33% 4.32% 2.60% 3.09% 1.33% 1.74% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 8.40 9.72 8.69 6.47 14.08 5.97 7.49 7.92%
EPS 2.29 1.44 4.62 2.65 3.58 1.52 1.97 10.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.10 1.08 1.07 1.02 1.16 1.14 1.13 -1.77%
Adjusted Per Share Value based on latest NOSH - 590,075
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 7.57 8.77 7.87 5.76 12.94 5.43 6.83 7.07%
EPS 2.06 1.30 4.18 2.36 3.29 1.38 1.80 9.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9906 0.975 0.9691 0.9076 1.0662 1.037 1.031 -2.62%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.63 0.60 0.68 0.69 0.41 0.28 0.30 -
P/RPS 7.50 6.17 7.82 10.67 2.91 4.69 4.01 51.62%
P/EPS 27.51 41.67 14.72 26.04 11.45 18.42 15.23 48.15%
EY 3.63 2.40 6.79 3.84 8.73 5.43 6.56 -32.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.56 0.64 0.68 0.35 0.25 0.27 64.34%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 28/11/07 29/08/07 29/05/07 15/02/07 29/11/06 14/09/06 -
Price 0.59 0.59 0.59 0.62 0.60 0.40 0.28 -
P/RPS 7.02 6.07 6.79 9.58 4.26 6.70 3.74 51.98%
P/EPS 25.76 40.97 12.77 23.40 16.76 26.32 14.22 48.44%
EY 3.88 2.44 7.83 4.27 5.97 3.80 7.03 -32.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.55 0.55 0.61 0.52 0.35 0.25 66.86%

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