[INSAS] YoY 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- -175.66%
YoY- 93.13%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 40,679 49,849 35,237 36,951 33,643 40,827 74,909 0.65%
PBT 2,481 12,198 9,199 -3,028 -71,786 -24,265 4,821 0.70%
Tax -91 -2,418 -1,693 -2,193 71,786 24,265 -504 1.83%
NP 2,390 9,780 7,506 -5,221 0 0 4,317 0.63%
-
NP to SH 2,039 9,780 7,506 -5,221 -76,031 -26,747 4,317 0.80%
-
Tax Rate 3.67% 19.82% 18.40% - - - 10.45% -
Total Cost 38,289 40,069 27,731 42,172 33,643 40,827 70,592 0.65%
-
Net Worth 689,661 534,558 500,399 482,847 556,777 650,100 658,494 -0.04%
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 689,661 534,558 500,399 482,847 556,777 650,100 658,494 -0.04%
NOSH 599,705 607,453 610,243 619,830 618,641 619,143 608,028 0.01%
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 5.88% 19.62% 21.30% -14.13% 0.00% 0.00% 5.76% -
ROE 0.30% 1.83% 1.50% -1.08% -13.66% -4.11% 0.66% -
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 6.78 8.21 5.77 5.96 5.44 6.59 12.32 0.63%
EPS 0.34 1.61 1.23 -0.84 -12.29 -4.32 0.71 0.78%
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 6.13 7.52 5.31 5.57 5.07 6.16 11.30 0.65%
EPS 0.31 1.47 1.13 -0.79 -11.47 -4.03 0.65 0.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.04 0.8061 0.7546 0.7281 0.8396 0.9803 0.993 -0.04%
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 3.24 4.39 7.62 4.86 7.36 5.46 0.00 -100.00%
P/EPS 64.71 22.36 35.77 -34.43 -3.25 -8.33 0.00 -100.00%
EY 1.55 4.47 2.80 -2.90 -30.73 -12.00 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 3.83 4.63 9.01 7.05 7.36 5.76 9.42 0.96%
P/EPS 76.47 23.60 42.28 -49.86 -3.25 -8.80 163.38 0.81%
EY 1.31 4.24 2.37 -2.01 -30.73 -11.37 0.61 -0.80%
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