[INSAS] YoY Quarter Result on 30-Jun-2012 [#4]

Stock
[INSAS] INSAS BHD
Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Jun-2012 [#4]
Profit Trend
QoQ- -156.68%
YoY- -134.75%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 87,333 57,391 88,471 61,443 56,263 121,771 75,863 2.37%
PBT 33,212 34,839 -9,653 -17,724 40,932 11,477 27,530 3.17%
Tax -590 -5,675 4,325 1,837 -1,448 888 -3,319 -25.00%
NP 32,622 29,164 -5,328 -15,887 39,484 12,365 24,211 5.09%
-
NP to SH 32,442 29,395 -7,560 -14,030 40,377 9,837 22,318 6.42%
-
Tax Rate 1.78% 16.29% - - 3.54% -7.74% 12.06% -
Total Cost 54,711 28,227 93,799 77,330 16,779 109,406 51,652 0.96%
-
Net Worth 660,295 665,123 1,041,837 958,653 684,818 659,999 741,801 -1.92%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 660,295 665,123 1,041,837 958,653 684,818 659,999 741,801 -1.92%
NOSH 660,295 665,123 676,517 684,752 684,818 659,999 639,484 0.53%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 37.35% 50.82% -6.02% -25.86% 70.18% 10.15% 31.91% -
ROE 4.91% 4.42% -0.73% -1.46% 5.90% 1.49% 3.01% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 13.23 8.63 13.08 8.97 8.22 18.45 11.86 1.83%
EPS 4.91 4.42 -1.11 -2.05 5.89 1.46 3.49 5.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.54 1.40 1.00 1.00 1.16 -2.44%
Adjusted Per Share Value based on latest NOSH - 684,752
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 13.17 8.65 13.34 9.27 8.48 18.36 11.44 2.37%
EPS 4.89 4.43 -1.14 -2.12 6.09 1.48 3.37 6.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9957 1.003 1.5711 1.4456 1.0327 0.9953 1.1186 -1.92%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.82 1.19 0.50 0.41 0.50 0.48 0.41 -
P/RPS 6.20 13.79 3.82 4.57 6.09 2.60 3.46 10.20%
P/EPS 16.69 26.93 -44.74 -20.01 8.48 32.20 11.75 6.02%
EY 5.99 3.71 -2.23 -5.00 11.79 3.11 8.51 -5.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 1.19 0.32 0.29 0.50 0.48 0.35 15.23%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 17/08/15 26/08/14 28/08/13 30/08/12 25/08/11 25/08/10 27/08/09 -
Price 0.64 1.27 0.505 0.41 0.47 0.49 0.44 -
P/RPS 4.84 14.72 3.86 4.57 5.72 2.66 3.71 4.52%
P/EPS 13.03 28.74 -45.19 -20.01 7.97 32.88 12.61 0.54%
EY 7.68 3.48 -2.21 -5.00 12.54 3.04 7.93 -0.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 1.27 0.33 0.29 0.47 0.49 0.38 9.07%

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