[INSAS] YoY Quarter Result on 31-Dec-2006 [#2]

Stock
[INSAS] INSAS BHD
Announcement Date
15-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- 137.98%
YoY- 970.13%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 119,650 45,649 50,181 85,804 40,679 49,849 35,237 22.57%
PBT 11,435 27,623 15,280 23,239 2,481 12,198 9,199 3.68%
Tax -307 -146 -496 -824 -91 -2,418 -1,693 -24.74%
NP 11,128 27,477 14,784 22,415 2,390 9,780 7,506 6.77%
-
NP to SH 10,003 26,967 13,676 21,820 2,039 9,780 7,506 4.89%
-
Tax Rate 2.68% 0.53% 3.25% 3.55% 3.67% 19.82% 18.40% -
Total Cost 108,522 18,172 35,397 63,389 38,289 40,069 27,731 25.50%
-
Net Worth 809,453 677,144 656,925 707,016 689,661 534,558 500,399 8.33%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 809,453 677,144 656,925 707,016 689,661 534,558 500,399 8.33%
NOSH 658,092 593,986 597,205 609,497 599,705 607,453 610,243 1.26%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 9.30% 60.19% 29.46% 26.12% 5.88% 19.62% 21.30% -
ROE 1.24% 3.98% 2.08% 3.09% 0.30% 1.83% 1.50% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 18.18 7.69 8.40 14.08 6.78 8.21 5.77 21.05%
EPS 1.52 4.54 2.29 3.58 0.34 1.61 1.23 3.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.23 1.14 1.10 1.16 1.15 0.88 0.82 6.98%
Adjusted Per Share Value based on latest NOSH - 609,497
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 18.04 6.88 7.57 12.94 6.13 7.52 5.31 22.58%
EPS 1.51 4.07 2.06 3.29 0.31 1.47 1.13 4.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2206 1.0211 0.9906 1.0662 1.04 0.8061 0.7546 8.33%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.57 0.29 0.63 0.41 0.22 0.36 0.44 -
P/RPS 3.14 3.77 7.50 2.91 3.24 4.39 7.62 -13.72%
P/EPS 37.50 6.39 27.51 11.45 64.71 22.36 35.77 0.78%
EY 2.67 15.66 3.63 8.73 1.55 4.47 2.80 -0.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.25 0.57 0.35 0.19 0.41 0.54 -2.63%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 24/02/10 26/02/09 28/02/08 15/02/07 24/02/06 23/02/05 26/02/04 -
Price 0.53 0.25 0.59 0.60 0.26 0.38 0.52 -
P/RPS 2.92 3.25 7.02 4.26 3.83 4.63 9.01 -17.10%
P/EPS 34.87 5.51 25.76 16.76 76.47 23.60 42.28 -3.15%
EY 2.87 18.16 3.88 5.97 1.31 4.24 2.37 3.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.22 0.54 0.52 0.23 0.43 0.63 -6.16%

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