[INSAS] QoQ TTM Result on 30-Jun-2003 [#4]

Stock
[INSAS] INSAS BHD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
QoQ- 75.24%
YoY- 92.69%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
TTM Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 149,879 143,353 145,067 147,101 141,255 137,412 134,104 7.68%
PBT 43,629 28,093 15,866 -2,560 -22,185 -15,188 -83,946 -
Tax -4,623 -2,622 -3,122 -3,957 -4,138 -6,764 -8,817 -34.95%
NP 39,006 25,471 12,744 -6,517 -26,323 -21,952 -92,763 -
-
NP to SH 39,006 25,471 12,744 -6,517 -26,323 -21,952 -92,763 -
-
Tax Rate 10.60% 9.33% 19.68% - - - - -
Total Cost 110,873 117,882 132,323 153,618 167,578 159,364 226,867 -37.92%
-
Net Worth 503,413 500,399 495,326 490,721 474,216 482,847 533,510 -3.79%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 503,413 500,399 495,326 490,721 474,216 482,847 533,510 -3.79%
NOSH 606,521 610,243 611,514 629,130 616,666 619,830 613,230 -0.73%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 26.02% 17.77% 8.78% -4.43% -18.64% -15.98% -69.17% -
ROE 7.75% 5.09% 2.57% -1.33% -5.55% -4.55% -17.39% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 24.71 23.49 23.72 23.38 22.91 22.17 21.87 8.47%
EPS 6.43 4.17 2.08 -1.04 -4.27 -3.54 -15.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.82 0.81 0.78 0.769 0.779 0.87 -3.08%
Adjusted Per Share Value based on latest NOSH - 629,130
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 22.60 21.62 21.88 22.18 21.30 20.72 20.22 7.69%
EPS 5.88 3.84 1.92 -0.98 -3.97 -3.31 -13.99 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7591 0.7546 0.7469 0.74 0.7151 0.7281 0.8045 -3.79%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 0.48 0.44 0.39 0.39 0.38 0.29 0.32 -
P/RPS 1.94 1.87 1.64 1.67 1.66 1.31 1.46 20.84%
P/EPS 7.46 10.54 18.71 -37.65 -8.90 -8.19 -2.12 -
EY 13.40 9.49 5.34 -2.66 -11.23 -12.21 -47.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.54 0.48 0.50 0.49 0.37 0.37 34.90%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 27/05/04 26/02/04 21/11/03 28/08/03 09/06/03 03/03/03 29/11/02 -
Price 0.39 0.52 0.42 0.42 0.44 0.42 0.32 -
P/RPS 1.58 2.21 1.77 1.80 1.92 1.89 1.46 5.40%
P/EPS 6.06 12.46 20.15 -40.55 -10.31 -11.86 -2.12 -
EY 16.49 8.03 4.96 -2.47 -9.70 -8.43 -47.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.63 0.52 0.54 0.57 0.54 0.37 17.27%

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