[INSAS] QoQ TTM Result on 31-Dec-2006 [#2]

Stock
[INSAS] INSAS BHD
Announcement Date
15-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- 77.38%
YoY- 406.51%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 234,371 212,185 205,281 205,391 160,266 163,387 166,529 25.56%
PBT 77,113 77,350 62,899 49,692 28,934 25,077 5,446 484.34%
Tax -1,264 -1,377 -3,017 -2,964 -2,231 -2,246 -1,815 -21.41%
NP 75,849 75,973 59,882 46,728 26,703 22,831 3,631 657.08%
-
NP to SH 73,829 74,377 58,540 45,343 25,562 21,134 2,299 908.18%
-
Tax Rate 1.64% 1.78% 4.80% 5.96% 7.71% 8.96% 33.33% -
Total Cost 158,522 136,212 145,399 158,663 133,563 140,556 162,898 -1.79%
-
Net Worth 646,574 642,648 601,876 707,016 687,674 683,678 701,499 -5.28%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 646,574 642,648 601,876 707,016 687,674 683,678 701,499 -5.28%
NOSH 598,680 600,606 590,075 609,497 603,223 605,025 609,999 -1.23%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 32.36% 35.81% 29.17% 22.75% 16.66% 13.97% 2.18% -
ROE 11.42% 11.57% 9.73% 6.41% 3.72% 3.09% 0.33% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 39.15 35.33 34.79 33.70 26.57 27.00 27.30 27.14%
EPS 12.33 12.38 9.92 7.44 4.24 3.49 0.38 915.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.08 1.07 1.02 1.16 1.14 1.13 1.15 -4.09%
Adjusted Per Share Value based on latest NOSH - 609,497
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 35.34 32.00 30.96 30.97 24.17 24.64 25.11 25.56%
EPS 11.13 11.22 8.83 6.84 3.85 3.19 0.35 901.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.975 0.9691 0.9076 1.0662 1.037 1.031 1.0578 -5.28%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.60 0.68 0.69 0.41 0.28 0.30 0.27 -
P/RPS 1.53 1.92 1.98 1.22 1.05 1.11 0.99 33.63%
P/EPS 4.87 5.49 6.96 5.51 6.61 8.59 71.64 -83.31%
EY 20.55 18.21 14.38 18.14 15.13 11.64 1.40 498.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.64 0.68 0.35 0.25 0.27 0.23 80.88%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/11/07 29/08/07 29/05/07 15/02/07 29/11/06 14/09/06 25/05/06 -
Price 0.59 0.59 0.62 0.60 0.40 0.28 0.31 -
P/RPS 1.51 1.67 1.78 1.78 1.51 1.04 1.14 20.58%
P/EPS 4.78 4.76 6.25 8.07 9.44 8.02 82.25 -84.97%
EY 20.90 20.99 16.00 12.40 10.59 12.48 1.22 563.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.55 0.61 0.52 0.35 0.25 0.27 60.62%

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