[INSAS] QoQ Quarter Result on 31-Mar-2009 [#3]

Stock
[INSAS] INSAS BHD
Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- -87.23%
YoY- 202.65%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 119,650 82,898 75,863 60,694 45,649 59,659 72,408 39.64%
PBT 11,435 35,899 27,530 4,367 27,623 1,613 621 593.62%
Tax -307 -710 -3,319 317 -146 -888 -1,224 -60.12%
NP 11,128 35,189 24,211 4,684 27,477 725 -603 -
-
NP to SH 10,003 32,781 22,318 3,445 26,967 -825 -2,375 -
-
Tax Rate 2.68% 1.98% 12.06% -7.26% 0.53% 55.05% 197.10% -
Total Cost 108,522 47,709 51,652 56,010 18,172 58,934 73,011 30.14%
-
Net Worth 809,453 807,841 741,801 683,060 677,144 642,321 650,813 15.60%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 809,453 807,841 741,801 683,060 677,144 642,321 650,813 15.60%
NOSH 658,092 667,637 639,484 593,965 593,986 589,285 597,076 6.68%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 9.30% 42.45% 31.91% 7.72% 60.19% 1.22% -0.83% -
ROE 1.24% 4.06% 3.01% 0.50% 3.98% -0.13% -0.36% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 18.18 12.42 11.86 10.22 7.69 10.12 12.13 30.86%
EPS 1.52 4.91 3.49 0.58 4.54 -0.14 -0.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.23 1.21 1.16 1.15 1.14 1.09 1.09 8.36%
Adjusted Per Share Value based on latest NOSH - 593,965
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 17.25 11.95 10.94 8.75 6.58 8.60 10.44 39.63%
EPS 1.44 4.73 3.22 0.50 3.89 -0.12 -0.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1673 1.165 1.0697 0.985 0.9765 0.9263 0.9385 15.60%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.57 0.46 0.41 0.24 0.29 0.30 0.40 -
P/RPS 3.14 3.70 3.46 2.35 3.77 2.96 3.30 -3.25%
P/EPS 37.50 9.37 11.75 41.38 6.39 -214.29 -100.56 -
EY 2.67 10.67 8.51 2.42 15.66 -0.47 -0.99 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.38 0.35 0.21 0.25 0.28 0.37 15.57%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 26/11/09 27/08/09 29/05/09 26/02/09 26/11/08 27/08/08 -
Price 0.53 0.54 0.44 0.38 0.25 0.27 0.34 -
P/RPS 2.92 4.35 3.71 3.72 3.25 2.67 2.80 2.82%
P/EPS 34.87 11.00 12.61 65.52 5.51 -192.86 -85.48 -
EY 2.87 9.09 7.93 1.53 18.16 -0.52 -1.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.45 0.38 0.33 0.22 0.25 0.31 24.30%

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