[INSAS] QoQ TTM Result on 31-Dec-2003 [#2]

Stock
[INSAS] INSAS BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- 99.87%
YoY- 216.03%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 161,508 152,928 149,879 143,353 145,067 147,101 141,255 9.31%
PBT 32,624 43,579 43,629 28,093 15,866 -2,560 -22,185 -
Tax -10,586 -9,610 -4,623 -2,622 -3,122 -3,957 -4,138 86.73%
NP 22,038 33,969 39,006 25,471 12,744 -6,517 -26,323 -
-
NP to SH 22,038 33,969 39,006 25,471 12,744 -6,517 -26,323 -
-
Tax Rate 32.45% 22.05% 10.60% 9.33% 19.68% - - -
Total Cost 139,470 118,959 110,873 117,882 132,323 153,618 167,578 -11.49%
-
Net Worth 531,384 515,902 503,413 500,399 495,326 490,721 474,216 7.86%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 531,384 515,902 503,413 500,399 495,326 490,721 474,216 7.86%
NOSH 610,786 606,944 606,521 610,243 611,514 629,130 616,666 -0.63%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 13.65% 22.21% 26.02% 17.77% 8.78% -4.43% -18.64% -
ROE 4.15% 6.58% 7.75% 5.09% 2.57% -1.33% -5.55% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 26.44 25.20 24.71 23.49 23.72 23.38 22.91 9.99%
EPS 3.61 5.60 6.43 4.17 2.08 -1.04 -4.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.85 0.83 0.82 0.81 0.78 0.769 8.55%
Adjusted Per Share Value based on latest NOSH - 610,243
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 23.29 22.05 21.61 20.67 20.92 21.21 20.37 9.31%
EPS 3.18 4.90 5.62 3.67 1.84 -0.94 -3.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7663 0.744 0.726 0.7216 0.7143 0.7077 0.6839 7.85%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.36 0.37 0.48 0.44 0.39 0.39 0.38 -
P/RPS 1.36 1.47 1.94 1.87 1.64 1.67 1.66 -12.41%
P/EPS 9.98 6.61 7.46 10.54 18.71 -37.65 -8.90 -
EY 10.02 15.13 13.40 9.49 5.34 -2.66 -11.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.44 0.58 0.54 0.48 0.50 0.49 -11.17%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 26/11/04 26/08/04 27/05/04 26/02/04 21/11/03 28/08/03 09/06/03 -
Price 0.38 0.35 0.39 0.52 0.42 0.42 0.44 -
P/RPS 1.44 1.39 1.58 2.21 1.77 1.80 1.92 -17.40%
P/EPS 10.53 6.25 6.06 12.46 20.15 -40.55 -10.31 -
EY 9.50 15.99 16.49 8.03 4.96 -2.47 -9.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.41 0.47 0.63 0.52 0.54 0.57 -15.81%

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