[INSAS] YoY Cumulative Quarter Result on 30-Jun-2007 [#4]

Stock
[INSAS] INSAS BHD
Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Jun-2007 [#4]
Profit Trend
QoQ- 59.52%
YoY- 251.93%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Cumulative Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 423,287 241,865 233,500 212,185 163,387 186,959 151,870 18.62%
PBT 61,024 61,133 23,144 77,350 25,077 23,986 43,385 5.84%
Tax -131 -4,036 -2,345 -1,377 -2,246 -3,927 -9,536 -51.04%
NP 60,893 57,097 20,799 75,973 22,831 20,059 33,849 10.27%
-
NP to SH 53,312 51,905 16,566 74,377 21,134 17,388 33,849 7.86%
-
Tax Rate 0.21% 6.60% 10.13% 1.78% 8.96% 16.37% 21.98% -
Total Cost 362,394 184,768 212,701 136,212 140,556 166,900 118,021 20.54%
-
Net Worth 823,482 710,859 651,404 643,332 575,416 667,823 518,408 8.01%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 823,482 710,859 651,404 643,332 575,416 667,823 518,408 8.01%
NOSH 674,985 612,809 597,619 601,244 605,702 607,112 609,891 1.70%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 14.39% 23.61% 8.91% 35.81% 13.97% 10.73% 22.29% -
ROE 6.47% 7.30% 2.54% 11.56% 3.67% 2.60% 6.53% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 62.71 39.47 39.07 35.29 26.97 30.79 24.90 16.63%
EPS 7.89 8.47 2.77 12.37 3.49 2.86 5.55 6.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 1.16 1.09 1.07 0.95 1.10 0.85 6.20%
Adjusted Per Share Value based on latest NOSH - 600,606
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 63.83 36.47 35.21 32.00 24.64 28.19 22.90 18.62%
EPS 8.04 7.83 2.50 11.22 3.19 2.62 5.10 7.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2418 1.072 0.9823 0.9701 0.8677 1.0071 0.7817 8.01%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.48 0.41 0.40 0.68 0.30 0.31 0.37 -
P/RPS 0.77 1.04 1.02 1.93 1.11 1.01 1.49 -10.41%
P/EPS 6.08 4.84 14.43 5.50 8.60 10.82 6.67 -1.53%
EY 16.45 20.66 6.93 18.19 11.63 9.24 15.00 1.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.35 0.37 0.64 0.32 0.28 0.44 -1.98%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 25/08/10 27/08/09 27/08/08 29/08/07 14/09/06 30/08/05 26/08/04 -
Price 0.49 0.44 0.34 0.59 0.28 0.30 0.35 -
P/RPS 0.78 1.11 0.87 1.67 1.04 0.97 1.41 -9.39%
P/EPS 6.20 5.19 12.27 4.77 8.02 10.47 6.31 -0.29%
EY 16.12 19.25 8.15 20.97 12.46 9.55 15.86 0.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.38 0.31 0.55 0.29 0.27 0.41 -0.41%

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