[INSAS] QoQ TTM Result on 30-Jun-2005 [#4]

Stock
[INSAS] INSAS BHD
Announcement Date
30-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Jun-2005 [#4]
Profit Trend
QoQ- -21.83%
YoY- -48.81%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
TTM Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 166,529 173,787 182,957 186,959 178,997 176,120 161,508 2.06%
PBT 5,446 12,247 21,964 23,986 32,373 35,623 32,624 -69.71%
Tax -1,815 -2,378 -4,705 -6,722 -10,128 -11,311 -10,586 -69.17%
NP 3,631 9,869 17,259 17,264 22,245 24,312 22,038 -69.97%
-
NP to SH 2,299 8,952 16,693 17,388 22,245 24,312 22,038 -77.87%
-
Tax Rate 33.33% 19.42% 21.42% 28.02% 31.29% 31.75% 32.45% -
Total Cost 162,898 163,918 165,698 169,695 156,752 151,808 139,470 10.91%
-
Net Worth 701,499 689,661 540,960 536,117 545,579 534,558 531,384 20.36%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 701,499 689,661 540,960 536,117 545,579 534,558 531,384 20.36%
NOSH 609,999 599,705 607,820 609,224 606,200 607,453 610,786 -0.08%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 2.18% 5.68% 9.43% 9.23% 12.43% 13.80% 13.65% -
ROE 0.33% 1.30% 3.09% 3.24% 4.08% 4.55% 4.15% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 27.30 28.98 30.10 30.69 29.53 28.99 26.44 2.15%
EPS 0.38 1.49 2.75 2.85 3.67 4.00 3.61 -77.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 1.15 0.89 0.88 0.90 0.88 0.87 20.46%
Adjusted Per Share Value based on latest NOSH - 609,224
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 25.11 26.21 27.59 28.19 26.99 26.56 24.35 2.07%
EPS 0.35 1.35 2.52 2.62 3.35 3.67 3.32 -77.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0578 1.04 0.8158 0.8084 0.8227 0.8061 0.8013 20.35%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.27 0.22 0.28 0.31 0.35 0.36 0.36 -
P/RPS 0.99 0.76 0.93 1.01 1.19 1.24 1.36 -19.09%
P/EPS 71.64 14.74 10.20 10.86 9.54 8.99 9.98 272.56%
EY 1.40 6.79 9.81 9.21 10.48 11.12 10.02 -73.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.19 0.31 0.35 0.39 0.41 0.41 -32.00%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 25/05/06 24/02/06 25/11/05 30/08/05 26/05/05 23/02/05 26/11/04 -
Price 0.31 0.26 0.23 0.30 0.29 0.38 0.38 -
P/RPS 1.14 0.90 0.76 0.98 0.98 1.31 1.44 -14.43%
P/EPS 82.25 17.42 8.37 10.51 7.90 9.49 10.53 294.16%
EY 1.22 5.74 11.94 9.51 12.65 10.53 9.50 -74.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.23 0.26 0.34 0.32 0.43 0.44 -27.80%

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