[INSAS] YoY Annualized Quarter Result on 30-Jun-2003 [#4]

Stock
[INSAS] INSAS BHD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
QoQ- 48.5%
YoY- 92.44%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 163,387 186,959 151,870 147,101 135,319 126,971 441,084 -15.24%
PBT 25,077 23,986 43,385 -2,560 -77,862 -39,245 13,282 11.16%
Tax -2,246 -3,927 -9,536 -3,957 77,862 39,245 -3,518 -7.20%
NP 22,831 20,059 33,849 -6,517 0 0 9,764 15.20%
-
NP to SH 21,134 17,388 33,849 -6,517 -86,155 -45,522 9,764 13.72%
-
Tax Rate 8.96% 16.37% 21.98% - - - 26.49% -
Total Cost 140,556 166,900 118,021 153,618 135,319 126,971 431,320 -17.03%
-
Net Worth 575,416 667,823 518,408 480,540 544,267 625,049 667,468 -2.44%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 575,416 667,823 518,408 480,540 544,267 625,049 667,468 -2.44%
NOSH 605,702 607,112 609,891 616,077 618,485 618,860 612,356 -0.18%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 13.97% 10.73% 22.29% -4.43% 0.00% 0.00% 2.21% -
ROE 3.67% 2.60% 6.53% -1.36% -15.83% -7.28% 1.46% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 26.97 30.79 24.90 23.88 21.88 20.52 72.03 -15.09%
EPS 3.49 2.86 5.55 -1.06 -13.93 -7.35 1.59 13.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.95 1.10 0.85 0.78 0.88 1.01 1.09 -2.26%
Adjusted Per Share Value based on latest NOSH - 629,130
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 24.64 28.19 22.90 22.18 20.41 19.15 66.51 -15.24%
EPS 3.19 2.62 5.10 -0.98 -12.99 -6.86 1.47 13.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8677 1.0071 0.7817 0.7246 0.8207 0.9426 1.0065 -2.44%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.30 0.31 0.37 0.39 0.47 0.31 0.69 -
P/RPS 1.11 1.01 1.49 1.63 2.15 1.51 0.96 2.44%
P/EPS 8.60 10.82 6.67 -36.87 -3.37 -4.21 43.27 -23.59%
EY 11.63 9.24 15.00 -2.71 -29.64 -23.73 2.31 30.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.28 0.44 0.50 0.53 0.31 0.63 -10.67%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 14/09/06 30/08/05 26/08/04 28/08/03 30/08/02 30/08/01 28/08/00 -
Price 0.28 0.30 0.35 0.42 0.42 0.37 0.69 -
P/RPS 1.04 0.97 1.41 1.76 1.92 1.80 0.96 1.34%
P/EPS 8.02 10.47 6.31 -39.70 -3.02 -5.03 43.27 -24.48%
EY 12.46 9.55 15.86 -2.52 -33.17 -19.88 2.31 32.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.27 0.41 0.54 0.48 0.37 0.63 -12.12%

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