[INSAS] QoQ TTM Result on 31-Dec-2002 [#2]

Announcement Date
03-Mar-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- 76.34%
YoY- 76.27%
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 145,067 147,101 141,255 137,412 134,104 133,663 132,697 6.11%
PBT 15,866 -2,560 -22,185 -15,188 -83,946 -80,245 -66,926 -
Tax -3,122 -3,957 -4,138 -6,764 -8,817 -8,914 -5,400 -30.57%
NP 12,744 -6,517 -26,323 -21,952 -92,763 -89,159 -72,326 -
-
NP to SH 12,744 -6,517 -26,323 -21,952 -92,763 -89,159 -77,853 -
-
Tax Rate 19.68% - - - - - - -
Total Cost 132,323 153,618 167,578 159,364 226,867 222,822 205,023 -25.29%
-
Net Worth 495,326 490,721 474,216 482,847 533,510 543,321 561,374 -7.99%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 495,326 490,721 474,216 482,847 533,510 543,321 561,374 -7.99%
NOSH 611,514 629,130 616,666 619,830 613,230 617,410 623,750 -1.31%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 8.78% -4.43% -18.64% -15.98% -69.17% -66.70% -54.50% -
ROE 2.57% -1.33% -5.55% -4.55% -17.39% -16.41% -13.87% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 23.72 23.38 22.91 22.17 21.87 21.65 21.27 7.53%
EPS 2.08 -1.04 -4.27 -3.54 -15.13 -14.44 -12.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.78 0.769 0.779 0.87 0.88 0.90 -6.77%
Adjusted Per Share Value based on latest NOSH - 619,830
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 20.92 21.21 20.37 19.82 19.34 19.28 19.14 6.10%
EPS 1.84 -0.94 -3.80 -3.17 -13.38 -12.86 -11.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7143 0.7077 0.6839 0.6963 0.7694 0.7835 0.8095 -7.99%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.39 0.39 0.38 0.29 0.32 0.47 0.43 -
P/RPS 1.64 1.67 1.66 1.31 1.46 2.17 2.02 -12.96%
P/EPS 18.71 -37.65 -8.90 -8.19 -2.12 -3.25 -3.45 -
EY 5.34 -2.66 -11.23 -12.21 -47.27 -30.73 -29.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.50 0.49 0.37 0.37 0.53 0.48 0.00%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 21/11/03 28/08/03 09/06/03 03/03/03 29/11/02 30/08/02 30/05/02 -
Price 0.42 0.42 0.44 0.42 0.32 0.42 0.54 -
P/RPS 1.77 1.80 1.92 1.89 1.46 1.94 2.54 -21.38%
P/EPS 20.15 -40.55 -10.31 -11.86 -2.12 -2.91 -4.33 -
EY 4.96 -2.47 -9.70 -8.43 -47.27 -34.38 -23.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.54 0.57 0.54 0.37 0.48 0.60 -9.09%

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