[INSAS] YoY Cumulative Quarter Result on 30-Sep-2007 [#1]

Stock
[INSAS] INSAS BHD
Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- -88.41%
YoY- -5.98%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 75,865 82,898 59,659 58,188 36,002 39,123 43,125 9.86%
PBT 27,294 35,899 1,613 9,468 9,705 5,848 7,870 23.01%
Tax -320 -710 -888 -289 -402 -417 -2,434 -28.68%
NP 26,974 35,189 725 9,179 9,303 5,431 5,436 30.58%
-
NP to SH 27,019 32,781 -825 8,621 9,169 4,741 5,436 30.62%
-
Tax Rate 1.17% 1.98% 55.05% 3.05% 4.14% 7.13% 30.93% -
Total Cost 48,891 47,709 58,934 49,009 26,699 33,692 37,689 4.43%
-
Net Worth 838,757 807,841 642,321 646,574 687,674 540,960 531,384 7.90%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 838,757 807,841 642,321 646,574 687,674 540,960 531,384 7.90%
NOSH 687,506 667,637 589,285 598,680 603,223 607,820 610,786 1.99%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 35.56% 42.45% 1.22% 15.77% 25.84% 13.88% 12.61% -
ROE 3.22% 4.06% -0.13% 1.33% 1.33% 0.88% 1.02% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 11.03 12.42 10.12 9.72 5.97 6.44 7.06 7.71%
EPS 3.93 4.91 -0.14 1.44 1.52 0.78 0.89 28.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 1.21 1.09 1.08 1.14 0.89 0.87 5.79%
Adjusted Per Share Value based on latest NOSH - 598,680
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 10.94 11.95 8.60 8.39 5.19 5.64 6.22 9.86%
EPS 3.90 4.73 -0.12 1.24 1.32 0.68 0.78 30.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2095 1.165 0.9263 0.9324 0.9917 0.7801 0.7663 7.89%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.49 0.46 0.30 0.60 0.28 0.28 0.36 -
P/RPS 4.44 3.70 2.96 6.17 4.69 4.35 5.10 -2.28%
P/EPS 12.47 9.37 -214.29 41.67 18.42 35.90 40.45 -17.80%
EY 8.02 10.67 -0.47 2.40 5.43 2.79 2.47 21.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.38 0.28 0.56 0.25 0.31 0.41 -0.41%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/11/10 26/11/09 26/11/08 28/11/07 29/11/06 25/11/05 26/11/04 -
Price 0.52 0.54 0.27 0.59 0.40 0.23 0.38 -
P/RPS 4.71 4.35 2.67 6.07 6.70 3.57 5.38 -2.19%
P/EPS 13.23 11.00 -192.86 40.97 26.32 29.49 42.70 -17.73%
EY 7.56 9.09 -0.52 2.44 3.80 3.39 2.34 21.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.45 0.25 0.55 0.35 0.26 0.44 -0.38%

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