[INSAS] YoY Annualized Quarter Result on 31-Mar-2004 [#3]

Stock
[INSAS] INSAS BHD
Announcement Date
27-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- -3.42%
YoY- 479.69%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 213,301 157,442 184,682 149,924 146,220 135,996 128,462 8.81%
PBT 66,956 16,526 41,246 56,188 -5,397 -82,810 -45,902 -
Tax -3,320 -2,292 -8,834 -8,144 -7,256 82,810 45,902 -
NP 63,636 14,234 32,412 48,044 -12,653 0 0 -
-
NP to SH 62,168 12,293 32,412 48,044 -12,653 -96,433 -53,326 -
-
Tax Rate 4.96% 13.87% 21.42% 14.49% - - - -
Total Cost 149,665 143,208 152,270 101,880 158,873 135,996 128,462 2.57%
-
Net Worth 613,658 697,565 546,952 506,047 474,638 556,822 631,499 -0.47%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 613,658 697,565 546,952 506,047 474,638 556,822 631,499 -0.47%
NOSH 601,625 606,578 607,724 609,695 617,215 618,691 619,117 -0.47%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 29.83% 9.04% 17.55% 32.05% -8.65% 0.00% 0.00% -
ROE 10.13% 1.76% 5.93% 9.49% -2.67% -17.32% -8.44% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 35.45 25.96 30.39 24.59 23.69 21.98 20.75 9.33%
EPS 10.33 2.03 5.33 7.88 -2.05 -15.59 -8.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.02 1.15 0.90 0.83 0.769 0.90 1.02 0.00%
Adjusted Per Share Value based on latest NOSH - 606,521
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 30.76 22.70 26.63 21.62 21.09 19.61 18.53 8.80%
EPS 8.97 1.77 4.67 6.93 -1.82 -13.91 -7.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8849 1.0059 0.7887 0.7298 0.6845 0.803 0.9107 -0.47%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 0.69 0.27 0.35 0.48 0.38 0.43 0.29 -
P/RPS 1.95 1.04 1.15 1.95 1.60 1.96 1.40 5.67%
P/EPS 6.68 13.32 6.56 6.09 -18.54 -2.76 -3.37 -
EY 14.98 7.51 15.24 16.42 -5.39 -36.25 -29.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.23 0.39 0.58 0.49 0.48 0.28 15.92%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 29/05/07 25/05/06 26/05/05 27/05/04 09/06/03 30/05/02 31/05/01 -
Price 0.62 0.31 0.29 0.39 0.44 0.54 0.33 -
P/RPS 1.75 1.19 0.95 1.59 1.86 2.46 1.59 1.61%
P/EPS 6.00 15.30 5.44 4.95 -21.46 -3.46 -3.83 -
EY 16.67 6.54 18.39 20.21 -4.66 -28.86 -26.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.27 0.32 0.47 0.57 0.60 0.32 11.34%

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