[INSAS] QoQ TTM Result on 31-Mar-2002 [#3]

Stock
[INSAS] INSAS BHD
Announcement Date
30-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Mar-2002 [#3]
Profit Trend
QoQ- 15.83%
YoY- -17.1%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 137,412 134,104 133,663 132,697 129,447 136,631 126,971 5.39%
PBT -15,188 -83,946 -80,245 -66,926 -83,825 -36,304 -39,245 -46.80%
Tax -6,764 -8,817 -8,914 -5,400 9,503 38,014 39,245 -
NP -21,952 -92,763 -89,159 -72,326 -74,322 1,710 0 -
-
NP to SH -21,952 -92,763 -89,159 -77,853 -92,498 -43,213 -45,522 -38.42%
-
Tax Rate - - - - - - - -
Total Cost 159,364 226,867 222,822 205,023 203,769 134,921 126,971 16.30%
-
Net Worth 482,847 533,510 543,321 561,374 556,777 622,928 619,466 -15.26%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 482,847 533,510 543,321 561,374 556,777 622,928 619,466 -15.26%
NOSH 619,830 613,230 617,410 623,750 618,641 610,714 613,333 0.70%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin -15.98% -69.17% -66.70% -54.50% -57.42% 1.25% 0.00% -
ROE -4.55% -17.39% -16.41% -13.87% -16.61% -6.94% -7.35% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 22.17 21.87 21.65 21.27 20.92 22.37 20.70 4.66%
EPS -3.54 -15.13 -14.44 -12.48 -14.95 -7.08 -7.42 -38.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.779 0.87 0.88 0.90 0.90 1.02 1.01 -15.85%
Adjusted Per Share Value based on latest NOSH - 623,750
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 20.72 20.22 20.16 20.01 19.52 20.60 19.15 5.37%
EPS -3.31 -13.99 -13.44 -11.74 -13.95 -6.52 -6.86 -38.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7281 0.8045 0.8193 0.8465 0.8396 0.9394 0.9341 -15.26%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 0.29 0.32 0.47 0.43 0.40 0.29 0.31 -
P/RPS 1.31 1.46 2.17 2.02 1.91 1.30 1.50 -8.61%
P/EPS -8.19 -2.12 -3.25 -3.45 -2.68 -4.10 -4.18 56.38%
EY -12.21 -47.27 -30.73 -29.03 -37.38 -24.40 -23.94 -36.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.37 0.53 0.48 0.44 0.28 0.31 12.48%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 03/03/03 29/11/02 30/08/02 30/05/02 28/02/02 11/12/01 30/08/01 -
Price 0.42 0.32 0.42 0.54 0.40 0.41 0.37 -
P/RPS 1.89 1.46 1.94 2.54 1.91 1.83 1.79 3.68%
P/EPS -11.86 -2.12 -2.91 -4.33 -2.68 -5.79 -4.99 77.81%
EY -8.43 -47.27 -34.38 -23.11 -37.38 -17.26 -20.06 -43.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.37 0.48 0.60 0.44 0.40 0.37 28.57%

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