[INSAS] YoY Quarter Result on 30-Jun-2010 [#4]

Announcement Date
25-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Jun-2010 [#4]
Profit Trend
QoQ- 1323.59%
YoY- -55.92%
View:
Show?
Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 88,471 61,443 56,263 121,771 75,863 72,408 52,209 9.17%
PBT -9,653 -17,724 40,932 11,477 27,530 621 27,133 -
Tax 4,325 1,837 -1,448 888 -3,319 -1,224 1,113 25.35%
NP -5,328 -15,887 39,484 12,365 24,211 -603 28,246 -
-
NP to SH -7,560 -14,030 40,377 9,837 22,318 -2,375 27,751 -
-
Tax Rate - - 3.54% -7.74% 12.06% 197.10% -4.10% -
Total Cost 93,799 77,330 16,779 109,406 51,652 73,011 23,963 25.51%
-
Net Worth 1,041,837 958,653 684,818 659,999 741,801 650,813 642,648 8.37%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 1,041,837 958,653 684,818 659,999 741,801 650,813 642,648 8.37%
NOSH 676,517 684,752 684,818 659,999 639,484 597,076 600,606 2.00%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin -6.02% -25.86% 70.18% 10.15% 31.91% -0.83% 54.10% -
ROE -0.73% -1.46% 5.90% 1.49% 3.01% -0.36% 4.32% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 13.08 8.97 8.22 18.45 11.86 12.13 8.69 7.04%
EPS -1.11 -2.05 5.89 1.46 3.49 -0.40 4.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.54 1.40 1.00 1.00 1.16 1.09 1.07 6.25%
Adjusted Per Share Value based on latest NOSH - 659,999
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 12.76 8.86 8.11 17.56 10.94 10.44 7.53 9.17%
EPS -1.09 -2.02 5.82 1.42 3.22 -0.34 4.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5024 1.3824 0.9876 0.9518 1.0697 0.9385 0.9267 8.37%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.50 0.41 0.50 0.48 0.41 0.40 0.68 -
P/RPS 3.82 4.57 6.09 2.60 3.46 3.30 7.82 -11.24%
P/EPS -44.74 -20.01 8.48 32.20 11.75 -100.56 14.72 -
EY -2.23 -5.00 11.79 3.11 8.51 -0.99 6.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.29 0.50 0.48 0.35 0.37 0.64 -10.90%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/08/13 30/08/12 25/08/11 25/08/10 27/08/09 27/08/08 29/08/07 -
Price 0.505 0.41 0.47 0.49 0.44 0.34 0.59 -
P/RPS 3.86 4.57 5.72 2.66 3.71 2.80 6.79 -8.97%
P/EPS -45.19 -20.01 7.97 32.88 12.61 -85.48 12.77 -
EY -2.21 -5.00 12.54 3.04 7.93 -1.17 7.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.29 0.47 0.49 0.38 0.31 0.55 -8.15%

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