[INSAS] YoY Annualized Quarter Result on 30-Jun-2004 [#4]

Stock
[INSAS] INSAS BHD
Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Jun-2004 [#4]
Profit Trend
QoQ- -29.55%
YoY- 619.4%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 212,185 163,387 186,959 151,870 147,101 135,319 126,971 8.93%
PBT 77,350 25,077 23,986 43,385 -2,560 -77,862 -39,245 -
Tax -1,377 -2,246 -3,927 -9,536 -3,957 77,862 39,245 -
NP 75,973 22,831 20,059 33,849 -6,517 0 0 -
-
NP to SH 74,377 21,134 17,388 33,849 -6,517 -86,155 -45,522 -
-
Tax Rate 1.78% 8.96% 16.37% 21.98% - - - -
Total Cost 136,212 140,556 166,900 118,021 153,618 135,319 126,971 1.17%
-
Net Worth 643,332 575,416 667,823 518,408 480,540 544,267 625,049 0.48%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 643,332 575,416 667,823 518,408 480,540 544,267 625,049 0.48%
NOSH 601,244 605,702 607,112 609,891 616,077 618,485 618,860 -0.47%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 35.81% 13.97% 10.73% 22.29% -4.43% 0.00% 0.00% -
ROE 11.56% 3.67% 2.60% 6.53% -1.36% -15.83% -7.28% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 35.29 26.97 30.79 24.90 23.88 21.88 20.52 9.45%
EPS 12.37 3.49 2.86 5.55 -1.06 -13.93 -7.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.07 0.95 1.10 0.85 0.78 0.88 1.01 0.96%
Adjusted Per Share Value based on latest NOSH - 606,944
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 32.00 24.64 28.19 22.90 22.18 20.41 19.15 8.92%
EPS 11.22 3.19 2.62 5.10 -0.98 -12.99 -6.86 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9701 0.8677 1.0071 0.7817 0.7246 0.8207 0.9426 0.48%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 0.68 0.30 0.31 0.37 0.39 0.47 0.31 -
P/RPS 1.93 1.11 1.01 1.49 1.63 2.15 1.51 4.17%
P/EPS 5.50 8.60 10.82 6.67 -36.87 -3.37 -4.21 -
EY 18.19 11.63 9.24 15.00 -2.71 -29.64 -23.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.32 0.28 0.44 0.50 0.53 0.31 12.83%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/08/07 14/09/06 30/08/05 26/08/04 28/08/03 30/08/02 30/08/01 -
Price 0.59 0.28 0.30 0.35 0.42 0.42 0.37 -
P/RPS 1.67 1.04 0.97 1.41 1.76 1.92 1.80 -1.24%
P/EPS 4.77 8.02 10.47 6.31 -39.70 -3.02 -5.03 -
EY 20.97 12.46 9.55 15.86 -2.52 -33.17 -19.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.29 0.27 0.41 0.54 0.48 0.37 6.82%

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