[INSAS] QoQ Quarter Result on 31-Mar-2010 [#3]

Stock
[INSAS] INSAS BHD
Announcement Date
20-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- -93.09%
YoY- -79.94%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 45,480 75,865 121,771 98,968 119,650 82,898 75,863 -28.83%
PBT 12,916 27,294 11,477 2,213 11,435 35,899 27,530 -39.53%
Tax -759 -320 888 -2 -307 -710 -3,319 -62.50%
NP 12,157 26,974 12,365 2,211 11,128 35,189 24,211 -36.74%
-
NP to SH 12,042 27,019 9,837 691 10,003 32,781 22,318 -33.64%
-
Tax Rate 5.88% 1.17% -7.74% 0.09% 2.68% 1.98% 12.06% -
Total Cost 33,323 48,891 109,406 96,757 108,522 47,709 51,652 -25.27%
-
Net Worth 855,255 838,757 659,999 776,548 809,453 807,841 741,801 9.92%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 855,255 838,757 659,999 776,548 809,453 807,841 741,801 9.92%
NOSH 684,204 687,506 659,999 658,092 658,092 667,637 639,484 4.59%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 26.73% 35.56% 10.15% 2.23% 9.30% 42.45% 31.91% -
ROE 1.41% 3.22% 1.49% 0.09% 1.24% 4.06% 3.01% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 6.65 11.03 18.45 15.04 18.18 12.42 11.86 -31.93%
EPS 1.76 3.93 1.46 0.00 1.52 4.91 3.49 -36.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.25 1.22 1.00 1.18 1.23 1.21 1.16 5.09%
Adjusted Per Share Value based on latest NOSH - 658,092
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 6.56 10.94 17.56 14.27 17.25 11.95 10.94 -28.82%
EPS 1.74 3.90 1.42 0.10 1.44 4.73 3.22 -33.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2333 1.2095 0.9518 1.1198 1.1673 1.165 1.0697 9.92%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.55 0.49 0.48 0.57 0.57 0.46 0.41 -
P/RPS 8.27 4.44 2.60 3.79 3.14 3.70 3.46 78.48%
P/EPS 31.25 12.47 32.20 542.85 37.50 9.37 11.75 91.61%
EY 3.20 8.02 3.11 0.18 2.67 10.67 8.51 -47.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.40 0.48 0.48 0.46 0.38 0.35 16.43%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 24/02/11 30/11/10 25/08/10 20/05/10 24/02/10 26/11/09 27/08/09 -
Price 0.50 0.52 0.49 0.52 0.53 0.54 0.44 -
P/RPS 7.52 4.71 2.66 3.46 2.92 4.35 3.71 59.95%
P/EPS 28.41 13.23 32.88 495.24 34.87 11.00 12.61 71.60%
EY 3.52 7.56 3.04 0.20 2.87 9.09 7.93 -41.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.43 0.49 0.44 0.43 0.45 0.38 3.46%

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