[INSAS] YoY Annualized Quarter Result on 31-Dec-2003 [#2]

Stock
[INSAS] INSAS BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- -28.39%
YoY- 449.59%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 243,612 159,604 185,948 139,564 147,060 139,562 134,610 10.38%
PBT 65,888 16,658 40,136 56,048 -5,258 -135,372 -46,212 -
Tax -2,452 -1,016 -9,704 -6,302 -8,972 135,372 46,212 -
NP 63,436 15,642 30,432 49,746 -14,230 0 0 -
-
NP to SH 61,978 13,560 30,432 49,746 -14,230 -148,642 -54,692 -
-
Tax Rate 3.72% 6.10% 24.18% 11.24% - - - -
Total Cost 180,176 143,962 155,516 89,818 161,290 139,562 134,610 4.97%
-
Net Worth 704,847 696,160 535,603 501,126 481,021 556,943 649,622 1.36%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 704,847 696,160 535,603 501,126 481,021 556,943 649,622 1.36%
NOSH 607,627 605,357 608,640 611,130 617,486 618,825 618,687 -0.30%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 26.04% 9.80% 16.37% 35.64% -9.68% 0.00% 0.00% -
ROE 8.79% 1.95% 5.68% 9.93% -2.96% -26.69% -8.42% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 40.09 26.37 30.55 22.84 23.82 22.55 21.76 10.71%
EPS 10.20 2.24 5.00 8.14 -2.30 -24.02 -8.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.16 1.15 0.88 0.82 0.779 0.90 1.05 1.67%
Adjusted Per Share Value based on latest NOSH - 610,243
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 35.13 23.02 26.81 20.13 21.21 20.13 19.41 10.38%
EPS 8.94 1.96 4.39 7.17 -2.05 -21.44 -7.89 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0164 1.0039 0.7724 0.7227 0.6937 0.8031 0.9368 1.36%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.41 0.22 0.36 0.44 0.29 0.40 0.36 -
P/RPS 1.02 0.83 1.18 1.93 1.22 1.77 1.65 -7.69%
P/EPS 4.02 9.82 7.20 5.41 -12.58 -1.67 -4.07 -
EY 24.88 10.18 13.89 18.50 -7.95 -60.05 -24.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.19 0.41 0.54 0.37 0.44 0.34 0.48%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 15/02/07 24/02/06 23/02/05 26/02/04 03/03/03 28/02/02 28/02/01 -
Price 0.60 0.26 0.38 0.52 0.42 0.40 0.38 -
P/RPS 1.50 0.99 1.24 2.28 1.76 1.77 1.75 -2.53%
P/EPS 5.88 11.61 7.60 6.39 -18.23 -1.67 -4.30 -
EY 17.00 8.62 13.16 15.65 -5.49 -60.05 -23.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.23 0.43 0.63 0.54 0.44 0.36 6.31%

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