[INSAS] QoQ TTM Result on 30-Sep-2005 [#1]

Stock
[INSAS] INSAS BHD
Announcement Date
25-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- -4.0%
YoY- -24.25%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 163,387 166,529 173,787 182,957 186,959 178,997 176,120 -4.89%
PBT 25,077 5,446 12,247 21,964 23,986 32,373 35,623 -20.91%
Tax -2,246 -1,815 -2,378 -4,705 -6,722 -10,128 -11,311 -66.06%
NP 22,831 3,631 9,869 17,259 17,264 22,245 24,312 -4.11%
-
NP to SH 21,134 2,299 8,952 16,693 17,388 22,245 24,312 -8.93%
-
Tax Rate 8.96% 33.33% 19.42% 21.42% 28.02% 31.29% 31.75% -
Total Cost 140,556 162,898 163,918 165,698 169,695 156,752 151,808 -5.01%
-
Net Worth 683,678 701,499 689,661 540,960 536,117 545,579 534,558 17.87%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 683,678 701,499 689,661 540,960 536,117 545,579 534,558 17.87%
NOSH 605,025 609,999 599,705 607,820 609,224 606,200 607,453 -0.26%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 13.97% 2.18% 5.68% 9.43% 9.23% 12.43% 13.80% -
ROE 3.09% 0.33% 1.30% 3.09% 3.24% 4.08% 4.55% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 27.00 27.30 28.98 30.10 30.69 29.53 28.99 -4.64%
EPS 3.49 0.38 1.49 2.75 2.85 3.67 4.00 -8.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 1.15 1.15 0.89 0.88 0.90 0.88 18.19%
Adjusted Per Share Value based on latest NOSH - 607,820
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 24.64 25.11 26.21 27.59 28.19 26.99 26.56 -4.89%
EPS 3.19 0.35 1.35 2.52 2.62 3.35 3.67 -8.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.031 1.0578 1.04 0.8158 0.8084 0.8227 0.8061 17.88%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.30 0.27 0.22 0.28 0.31 0.35 0.36 -
P/RPS 1.11 0.99 0.76 0.93 1.01 1.19 1.24 -7.13%
P/EPS 8.59 71.64 14.74 10.20 10.86 9.54 8.99 -2.99%
EY 11.64 1.40 6.79 9.81 9.21 10.48 11.12 3.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.23 0.19 0.31 0.35 0.39 0.41 -24.36%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 14/09/06 25/05/06 24/02/06 25/11/05 30/08/05 26/05/05 23/02/05 -
Price 0.28 0.31 0.26 0.23 0.30 0.29 0.38 -
P/RPS 1.04 1.14 0.90 0.76 0.98 0.98 1.31 -14.29%
P/EPS 8.02 82.25 17.42 8.37 10.51 7.90 9.49 -10.64%
EY 12.48 1.22 5.74 11.94 9.51 12.65 10.53 12.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.27 0.23 0.26 0.34 0.32 0.43 -30.40%

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