[INSAS] YoY Cumulative Quarter Result on 31-Dec-2002 [#2]

Stock
[INSAS] INSAS BHD
Announcement Date
03-Mar-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- -275.66%
YoY- 90.43%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Cumulative Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 79,802 92,974 69,782 73,530 69,781 67,305 139,689 0.59%
PBT 8,329 20,068 28,024 -2,629 -67,686 -23,106 8,077 -0.03%
Tax -508 -4,852 -3,151 -4,486 67,686 23,106 -847 0.54%
NP 7,821 15,216 24,873 -7,115 0 0 7,230 -0.08%
-
NP to SH 6,780 15,216 24,873 -7,115 -74,321 -27,346 7,230 0.06%
-
Tax Rate 6.10% 24.18% 11.24% - - - 10.49% -
Total Cost 71,981 77,758 44,909 80,645 69,781 67,305 132,459 0.65%
-
Net Worth 696,160 535,603 501,126 481,021 556,943 649,622 657,990 -0.05%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 696,160 535,603 501,126 481,021 556,943 649,622 657,990 -0.05%
NOSH 605,357 608,640 611,130 617,486 618,825 618,687 607,562 0.00%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 9.80% 16.37% 35.64% -9.68% 0.00% 0.00% 5.18% -
ROE 0.97% 2.84% 4.96% -1.48% -13.34% -4.21% 1.10% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 13.18 15.28 11.42 11.91 11.28 10.88 22.99 0.59%
EPS 1.12 2.50 4.07 -1.15 -12.01 -4.42 1.19 0.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 0.88 0.82 0.779 0.90 1.05 1.083 -0.06%
Adjusted Per Share Value based on latest NOSH - 619,830
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 12.03 14.02 10.52 11.09 10.52 10.15 21.06 0.59%
EPS 1.02 2.29 3.75 -1.07 -11.21 -4.12 1.09 0.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0498 0.8077 0.7557 0.7254 0.8399 0.9796 0.9922 -0.05%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 0.22 0.36 0.44 0.29 0.40 0.36 0.00 -
P/RPS 1.67 2.36 3.85 2.44 3.55 3.31 0.00 -100.00%
P/EPS 19.64 14.40 10.81 -25.17 -3.33 -8.14 0.00 -100.00%
EY 5.09 6.94 9.25 -3.97 -30.03 -12.28 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.41 0.54 0.37 0.44 0.34 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 24/02/06 23/02/05 26/02/04 03/03/03 28/02/02 28/02/01 28/02/00 -
Price 0.26 0.38 0.52 0.42 0.40 0.38 1.16 -
P/RPS 1.97 2.49 4.55 3.53 3.55 3.49 5.05 1.00%
P/EPS 23.21 15.20 12.78 -36.45 -3.33 -8.60 97.48 1.53%
EY 4.31 6.58 7.83 -2.74 -30.03 -11.63 1.03 -1.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.43 0.63 0.54 0.44 0.36 1.07 1.64%

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