[INSAS] YoY Annualized Quarter Result on 30-Sep-2006 [#1]

Stock
[INSAS] INSAS BHD
Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- 73.54%
YoY- 93.4%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 331,592 238,636 232,752 144,008 156,492 172,500 138,180 15.69%
PBT 143,596 6,452 37,872 38,820 23,392 31,480 75,300 11.34%
Tax -2,840 -3,552 -1,156 -1,608 -1,668 -9,736 -5,832 -11.29%
NP 140,756 2,900 36,716 37,212 21,724 21,744 69,468 12.47%
-
NP to SH 131,124 -3,300 34,484 36,676 18,964 21,744 69,468 11.15%
-
Tax Rate 1.98% 55.05% 3.05% 4.14% 7.13% 30.93% 7.75% -
Total Cost 190,836 235,736 196,036 106,796 134,768 150,756 68,712 18.54%
-
Net Worth 807,841 642,321 646,574 687,674 540,960 531,384 495,326 8.48%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 807,841 642,321 646,574 687,674 540,960 531,384 495,326 8.48%
NOSH 667,637 589,285 598,680 603,223 607,820 610,786 611,514 1.47%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 42.45% 1.22% 15.77% 25.84% 13.88% 12.61% 50.27% -
ROE 16.23% -0.51% 5.33% 5.33% 3.51% 4.09% 14.02% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 49.67 40.50 38.88 23.87 25.75 28.24 22.60 14.01%
EPS 19.64 -0.56 5.76 6.08 3.12 3.56 11.36 9.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.21 1.09 1.08 1.14 0.89 0.87 0.81 6.91%
Adjusted Per Share Value based on latest NOSH - 603,223
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 47.82 34.41 33.56 20.77 22.57 24.88 19.93 15.68%
EPS 18.91 -0.48 4.97 5.29 2.73 3.14 10.02 11.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.165 0.9263 0.9324 0.9917 0.7801 0.7663 0.7143 8.48%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.46 0.30 0.60 0.28 0.28 0.36 0.39 -
P/RPS 0.93 0.74 1.54 1.17 1.09 1.27 1.73 -9.81%
P/EPS 2.34 -53.57 10.42 4.61 8.97 10.11 3.43 -6.16%
EY 42.70 -1.87 9.60 21.71 11.14 9.89 29.13 6.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.28 0.56 0.25 0.31 0.41 0.48 -3.81%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 26/11/09 26/11/08 28/11/07 29/11/06 25/11/05 26/11/04 21/11/03 -
Price 0.54 0.27 0.59 0.40 0.23 0.38 0.42 -
P/RPS 1.09 0.67 1.52 1.68 0.89 1.35 1.86 -8.51%
P/EPS 2.75 -48.21 10.24 6.58 7.37 10.67 3.70 -4.82%
EY 36.37 -2.07 9.76 15.20 13.57 9.37 27.05 5.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.25 0.55 0.35 0.26 0.44 0.52 -2.37%

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