[INSAS] YoY Annualized Quarter Result on 30-Sep-2003 [#1]

Stock
[INSAS] INSAS BHD
Announcement Date
24-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- 1165.95%
YoY--%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/01 30/09/02 30/09/00 CAGR
Revenue 144,008 156,492 172,500 138,180 144,552 146,316 105,912 5.25%
PBT 38,820 23,392 31,480 75,300 16,400 1,596 4,636 42.47%
Tax -1,608 -1,668 -9,736 -5,832 -9,560 -9,172 -4,636 -16.17%
NP 37,212 21,724 21,744 69,468 6,840 -7,576 0 -
-
NP to SH 36,676 18,964 21,744 69,468 6,840 -7,576 -2,396 -
-
Tax Rate 4.14% 7.13% 30.93% 7.75% 58.29% 574.69% 100.00% -
Total Cost 106,796 134,768 150,756 68,712 137,712 153,892 105,912 0.13%
-
Net Worth 687,674 540,960 531,384 495,326 622,928 533,510 651,412 0.90%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/01 30/09/02 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/01 30/09/02 30/09/00 CAGR
Net Worth 687,674 540,960 531,384 495,326 622,928 533,510 651,412 0.90%
NOSH 603,223 607,820 610,786 611,514 610,714 613,230 598,999 0.11%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/01 30/09/02 30/09/00 CAGR
NP Margin 25.84% 13.88% 12.61% 50.27% 4.73% -5.18% 0.00% -
ROE 5.33% 3.51% 4.09% 14.02% 1.10% -1.42% -0.37% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/01 30/09/02 30/09/00 CAGR
RPS 23.87 25.75 28.24 22.60 23.67 23.86 17.68 5.12%
EPS 6.08 3.12 3.56 11.36 1.12 -1.24 -0.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 0.89 0.87 0.81 1.02 0.87 1.0875 0.78%
Adjusted Per Share Value based on latest NOSH - 611,514
30/09/06 30/09/05 30/09/04 30/09/03 30/09/01 30/09/02 30/09/00 CAGR
RPS 21.72 23.60 26.01 20.84 21.80 22.06 15.97 5.25%
EPS 5.53 2.86 3.28 10.48 1.03 -1.14 -0.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.037 0.8158 0.8013 0.7469 0.9394 0.8045 0.9823 0.90%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/01 30/09/02 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 28/09/01 30/09/02 29/09/00 -
Price 0.28 0.28 0.36 0.39 0.29 0.32 0.52 -
P/RPS 1.17 1.09 1.27 1.73 1.23 1.34 2.94 -14.22%
P/EPS 4.61 8.97 10.11 3.43 25.89 -25.90 -130.00 -
EY 21.71 11.14 9.89 29.13 3.86 -3.86 -0.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.31 0.41 0.48 0.28 0.37 0.48 -10.29%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/01 30/09/02 30/09/00 CAGR
Date 29/11/06 25/11/05 26/11/04 21/11/03 11/12/01 29/11/02 30/11/00 -
Price 0.40 0.23 0.38 0.42 0.41 0.32 0.47 -
P/RPS 1.68 0.89 1.35 1.86 1.73 1.34 2.66 -7.36%
P/EPS 6.58 7.37 10.67 3.70 36.61 -25.90 -117.50 -
EY 15.20 13.57 9.37 27.05 2.73 -3.86 -0.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.26 0.44 0.52 0.40 0.37 0.43 -3.37%

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