[INSAS] QoQ Quarter Result on 31-Mar-2008 [#3]

Stock
[INSAS] INSAS BHD
Announcement Date
28-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Mar-2008 [#3]
Profit Trend
QoQ- -124.54%
YoY- -121.46%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 45,649 59,659 72,408 52,723 50,181 58,188 52,209 -8.52%
PBT 27,623 1,613 621 -2,225 15,280 9,468 27,133 1.19%
Tax -146 -888 -1,224 -336 -496 -289 1,113 -
NP 27,477 725 -603 -2,561 14,784 9,179 28,246 -1.81%
-
NP to SH 26,967 -825 -2,375 -3,356 13,676 8,621 27,751 -1.88%
-
Tax Rate 0.53% 55.05% 197.10% - 3.25% 3.05% -4.10% -
Total Cost 18,172 58,934 73,011 55,284 35,397 49,009 23,963 -16.77%
-
Net Worth 677,144 642,321 650,813 653,221 656,925 646,574 642,648 3.53%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 677,144 642,321 650,813 653,221 656,925 646,574 642,648 3.53%
NOSH 593,986 589,285 597,076 599,285 597,205 598,680 600,606 -0.73%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 60.19% 1.22% -0.83% -4.86% 29.46% 15.77% 54.10% -
ROE 3.98% -0.13% -0.36% -0.51% 2.08% 1.33% 4.32% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 7.69 10.12 12.13 8.80 8.40 9.72 8.69 -7.79%
EPS 4.54 -0.14 -0.40 -0.56 2.29 1.44 4.62 -1.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 1.09 1.09 1.09 1.10 1.08 1.07 4.29%
Adjusted Per Share Value based on latest NOSH - 599,285
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 6.58 8.60 10.44 7.60 7.24 8.39 7.53 -8.56%
EPS 3.89 -0.12 -0.34 -0.48 1.97 1.24 4.00 -1.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9765 0.9263 0.9385 0.942 0.9473 0.9324 0.9267 3.53%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.29 0.30 0.40 0.48 0.63 0.60 0.68 -
P/RPS 3.77 2.96 3.30 5.46 7.50 6.17 7.82 -38.38%
P/EPS 6.39 -214.29 -100.56 -85.71 27.51 41.67 14.72 -42.52%
EY 15.66 -0.47 -0.99 -1.17 3.63 2.40 6.79 74.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.28 0.37 0.44 0.57 0.56 0.64 -46.41%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 26/11/08 27/08/08 28/05/08 28/02/08 28/11/07 29/08/07 -
Price 0.25 0.27 0.34 0.47 0.59 0.59 0.59 -
P/RPS 3.25 2.67 2.80 5.34 7.02 6.07 6.79 -38.67%
P/EPS 5.51 -192.86 -85.48 -83.93 25.76 40.97 12.77 -42.75%
EY 18.16 -0.52 -1.17 -1.19 3.88 2.44 7.83 74.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.25 0.31 0.43 0.54 0.55 0.55 -45.56%

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