[INSAS] YoY Annualized Quarter Result on 31-Mar-2005 [#3]

Stock
[INSAS] INSAS BHD
Announcement Date
26-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Mar-2005 [#3]
Profit Trend
QoQ- 6.51%
YoY- -32.54%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 214,789 213,301 157,442 184,682 149,924 146,220 135,996 7.90%
PBT 30,030 66,956 16,526 41,246 56,188 -5,397 -82,810 -
Tax -1,494 -3,320 -2,292 -8,834 -8,144 -7,256 82,810 -
NP 28,536 63,636 14,234 32,412 48,044 -12,653 0 -
-
NP to SH 25,254 62,168 12,293 32,412 48,044 -12,653 -96,433 -
-
Tax Rate 4.98% 4.96% 13.87% 21.42% 14.49% - - -
Total Cost 186,253 149,665 143,208 152,270 101,880 158,873 135,996 5.37%
-
Net Worth 651,283 613,658 697,565 546,952 506,047 474,638 556,822 2.64%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 651,283 613,658 697,565 546,952 506,047 474,638 556,822 2.64%
NOSH 597,507 601,625 606,578 607,724 609,695 617,215 618,691 -0.57%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 13.29% 29.83% 9.04% 17.55% 32.05% -8.65% 0.00% -
ROE 3.88% 10.13% 1.76% 5.93% 9.49% -2.67% -17.32% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 35.95 35.45 25.96 30.39 24.59 23.69 21.98 8.53%
EPS 4.23 10.33 2.03 5.33 7.88 -2.05 -15.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.09 1.02 1.15 0.90 0.83 0.769 0.90 3.24%
Adjusted Per Share Value based on latest NOSH - 606,200
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 32.39 32.17 23.74 27.85 22.61 22.05 20.51 7.90%
EPS 3.81 9.37 1.85 4.89 7.24 -1.91 -14.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9821 0.9254 1.0519 0.8248 0.7631 0.7157 0.8397 2.64%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 0.48 0.69 0.27 0.35 0.48 0.38 0.43 -
P/RPS 1.34 1.95 1.04 1.15 1.95 1.60 1.96 -6.13%
P/EPS 11.36 6.68 13.32 6.56 6.09 -18.54 -2.76 -
EY 8.81 14.98 7.51 15.24 16.42 -5.39 -36.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.68 0.23 0.39 0.58 0.49 0.48 -1.43%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 28/05/08 29/05/07 25/05/06 26/05/05 27/05/04 09/06/03 30/05/02 -
Price 0.47 0.62 0.31 0.29 0.39 0.44 0.54 -
P/RPS 1.31 1.75 1.19 0.95 1.59 1.86 2.46 -9.96%
P/EPS 11.12 6.00 15.30 5.44 4.95 -21.46 -3.46 -
EY 8.99 16.67 6.54 18.39 20.21 -4.66 -28.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.61 0.27 0.32 0.47 0.57 0.60 -5.39%

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