[INSAS] YoY Cumulative Quarter Result on 31-Mar-2006 [#3]

Stock
[INSAS] INSAS BHD
Announcement Date
25-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Mar-2006 [#3]
Profit Trend
QoQ- 35.99%
YoY- -62.07%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Cumulative Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 166,002 161,092 159,976 118,082 138,512 112,443 109,665 7.14%
PBT 33,603 22,523 50,217 12,395 30,935 42,141 -4,048 -
Tax -717 -1,121 -2,490 -1,719 -6,626 -6,108 -5,442 -28.64%
NP 32,886 21,402 47,727 10,676 24,309 36,033 -9,490 -
-
NP to SH 29,587 18,941 46,626 9,220 24,309 36,033 -9,490 -
-
Tax Rate 2.13% 4.98% 4.96% 13.87% 21.42% 14.49% - -
Total Cost 133,116 139,690 112,249 107,406 114,203 76,410 119,155 1.86%
-
Net Worth 683,233 651,283 613,658 697,565 546,952 506,047 474,638 6.25%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 683,233 651,283 613,658 697,565 546,952 506,047 474,638 6.25%
NOSH 594,116 597,507 601,625 606,578 607,725 609,695 617,215 -0.63%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 19.81% 13.29% 29.83% 9.04% 17.55% 32.05% -8.65% -
ROE 4.33% 2.91% 7.60% 1.32% 4.44% 7.12% -2.00% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 27.94 26.96 26.59 19.47 22.79 18.44 17.77 7.82%
EPS 4.98 3.17 7.75 1.52 4.00 5.91 -1.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 1.09 1.02 1.15 0.90 0.83 0.769 6.93%
Adjusted Per Share Value based on latest NOSH - 609,999
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 25.03 24.29 24.12 17.81 20.89 16.96 16.54 7.14%
EPS 4.46 2.86 7.03 1.39 3.67 5.43 -1.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0303 0.9821 0.9254 1.0519 0.8248 0.7631 0.7157 6.25%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 0.24 0.48 0.69 0.27 0.35 0.48 0.38 -
P/RPS 0.86 1.78 2.59 1.39 1.54 2.60 2.14 -14.08%
P/EPS 4.82 15.14 8.90 17.76 8.75 8.12 -24.71 -
EY 20.75 6.60 11.23 5.63 11.43 12.31 -4.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.44 0.68 0.23 0.39 0.58 0.49 -13.15%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 29/05/09 28/05/08 29/05/07 25/05/06 26/05/05 27/05/04 09/06/03 -
Price 0.38 0.47 0.62 0.31 0.29 0.39 0.44 -
P/RPS 1.36 1.74 2.33 1.59 1.27 2.11 2.48 -9.51%
P/EPS 7.63 14.83 8.00 20.39 7.25 6.60 -28.62 -
EY 13.11 6.74 12.50 4.90 13.79 15.15 -3.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.43 0.61 0.27 0.32 0.47 0.57 -8.69%

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