[INSAS] QoQ TTM Result on 31-Dec-2007 [#2]

Stock
[INSAS] INSAS BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- -11.03%
YoY- 44.86%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 234,971 233,500 213,301 198,748 234,371 212,185 205,281 9.39%
PBT 15,289 23,144 49,656 69,154 77,113 77,350 62,899 -60.95%
Tax -2,944 -2,345 -8 -936 -1,264 -1,377 -3,017 -1.61%
NP 12,345 20,799 49,648 68,218 75,849 75,973 59,882 -65.00%
-
NP to SH 7,120 16,566 46,692 65,685 73,829 74,377 58,540 -75.35%
-
Tax Rate 19.26% 10.13% 0.02% 1.35% 1.64% 1.78% 4.80% -
Total Cost 222,626 212,701 163,653 130,530 158,522 136,212 145,399 32.74%
-
Net Worth 642,321 650,813 653,221 656,925 646,574 642,648 601,876 4.41%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 642,321 650,813 653,221 656,925 646,574 642,648 601,876 4.41%
NOSH 589,285 597,076 599,285 597,205 598,680 600,606 590,075 -0.08%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 5.25% 8.91% 23.28% 34.32% 32.36% 35.81% 29.17% -
ROE 1.11% 2.55% 7.15% 10.00% 11.42% 11.57% 9.73% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 39.87 39.11 35.59 33.28 39.15 35.33 34.79 9.48%
EPS 1.21 2.77 7.79 11.00 12.33 12.38 9.92 -75.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.09 1.09 1.09 1.10 1.08 1.07 1.02 4.51%
Adjusted Per Share Value based on latest NOSH - 597,205
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 33.88 33.67 30.76 28.66 33.80 30.60 29.60 9.39%
EPS 1.03 2.39 6.73 9.47 10.65 10.73 8.44 -75.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9263 0.9385 0.942 0.9473 0.9324 0.9267 0.8679 4.42%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.30 0.40 0.48 0.63 0.60 0.68 0.69 -
P/RPS 0.75 1.02 1.35 1.89 1.53 1.92 1.98 -47.55%
P/EPS 24.83 14.42 6.16 5.73 4.87 5.49 6.96 132.93%
EY 4.03 6.94 16.23 17.46 20.55 18.21 14.38 -57.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.37 0.44 0.57 0.56 0.64 0.68 -44.56%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 26/11/08 27/08/08 28/05/08 28/02/08 28/11/07 29/08/07 29/05/07 -
Price 0.27 0.34 0.47 0.59 0.59 0.59 0.62 -
P/RPS 0.68 0.87 1.32 1.77 1.51 1.67 1.78 -47.25%
P/EPS 22.35 12.25 6.03 5.36 4.78 4.76 6.25 133.30%
EY 4.47 8.16 16.58 18.64 20.90 20.99 16.00 -57.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.31 0.43 0.54 0.55 0.55 0.61 -44.73%

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