[INSAS] QoQ TTM Result on 30-Sep-2003 [#1]

Stock
[INSAS] INSAS BHD
Announcement Date
24-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- 295.55%
YoY--%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 152,928 149,879 143,353 145,067 147,101 141,255 137,412 7.39%
PBT 43,579 43,629 28,093 15,866 -2,560 -22,185 -15,188 -
Tax -9,610 -4,623 -2,622 -3,122 -3,957 -4,138 -6,764 26.40%
NP 33,969 39,006 25,471 12,744 -6,517 -26,323 -21,952 -
-
NP to SH 33,969 39,006 25,471 12,744 -6,517 -26,323 -21,952 -
-
Tax Rate 22.05% 10.60% 9.33% 19.68% - - - -
Total Cost 118,959 110,873 117,882 132,323 153,618 167,578 159,364 -17.72%
-
Net Worth 515,902 503,413 500,399 495,326 490,721 474,216 482,847 4.51%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 515,902 503,413 500,399 495,326 490,721 474,216 482,847 4.51%
NOSH 606,944 606,521 610,243 611,514 629,130 616,666 619,830 -1.39%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 22.21% 26.02% 17.77% 8.78% -4.43% -18.64% -15.98% -
ROE 6.58% 7.75% 5.09% 2.57% -1.33% -5.55% -4.55% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 25.20 24.71 23.49 23.72 23.38 22.91 22.17 8.92%
EPS 5.60 6.43 4.17 2.08 -1.04 -4.27 -3.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.83 0.82 0.81 0.78 0.769 0.779 5.99%
Adjusted Per Share Value based on latest NOSH - 611,514
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 23.06 22.60 21.62 21.88 22.18 21.30 20.72 7.40%
EPS 5.12 5.88 3.84 1.92 -0.98 -3.97 -3.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.778 0.7591 0.7546 0.7469 0.74 0.7151 0.7281 4.52%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.37 0.48 0.44 0.39 0.39 0.38 0.29 -
P/RPS 1.47 1.94 1.87 1.64 1.67 1.66 1.31 7.99%
P/EPS 6.61 7.46 10.54 18.71 -37.65 -8.90 -8.19 -
EY 15.13 13.40 9.49 5.34 -2.66 -11.23 -12.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.58 0.54 0.48 0.50 0.49 0.37 12.25%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 26/08/04 27/05/04 26/02/04 21/11/03 28/08/03 09/06/03 03/03/03 -
Price 0.35 0.39 0.52 0.42 0.42 0.44 0.42 -
P/RPS 1.39 1.58 2.21 1.77 1.80 1.92 1.89 -18.53%
P/EPS 6.25 6.06 12.46 20.15 -40.55 -10.31 -11.86 -
EY 15.99 16.49 8.03 4.96 -2.47 -9.70 -8.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.47 0.63 0.52 0.54 0.57 0.54 -16.78%

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