[INSAS] YoY Quarter Result on 31-Mar-2004 [#3]

Stock
[INSAS] INSAS BHD
Announcement Date
27-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- 48.68%
YoY- 569.89%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 38,170 38,280 45,538 42,661 36,135 32,216 29,042 4.65%
PBT 17,273 4,066 10,867 14,117 -1,419 5,578 -11,321 -
Tax -1,264 -1,211 -1,774 -2,957 -956 -3,582 11,321 -
NP 16,009 2,855 9,093 11,160 -2,375 1,996 0 -
-
NP to SH 15,637 2,440 9,093 11,160 -2,375 1,996 -12,649 -
-
Tax Rate 7.32% 29.78% 16.32% 20.95% - 64.22% - -
Total Cost 22,161 35,425 36,445 31,501 38,510 30,220 29,042 -4.40%
-
Net Worth 601,876 701,499 545,579 503,413 474,216 561,374 632,449 -0.82%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 601,876 701,499 545,579 503,413 474,216 561,374 632,449 -0.82%
NOSH 590,075 609,999 606,200 606,521 616,666 623,750 620,049 -0.82%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 41.94% 7.46% 19.97% 26.16% -6.57% 6.20% 0.00% -
ROE 2.60% 0.35% 1.67% 2.22% -0.50% 0.36% -2.00% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 6.47 6.28 7.51 7.03 5.86 5.16 4.68 5.54%
EPS 2.65 0.40 1.50 1.84 0.39 0.32 -2.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.02 1.15 0.90 0.83 0.769 0.90 1.02 0.00%
Adjusted Per Share Value based on latest NOSH - 606,521
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 5.76 5.77 6.87 6.43 5.45 4.86 4.38 4.66%
EPS 2.36 0.37 1.37 1.68 -0.36 0.30 -1.91 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9076 1.0578 0.8227 0.7591 0.7151 0.8465 0.9537 -0.82%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 0.69 0.27 0.35 0.48 0.38 0.43 0.29 -
P/RPS 10.67 4.30 4.66 6.82 6.48 8.33 6.19 9.49%
P/EPS 26.04 67.50 23.33 26.09 -98.67 134.38 -14.22 -
EY 3.84 1.48 4.29 3.83 -1.01 0.74 -7.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.23 0.39 0.58 0.49 0.48 0.28 15.92%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 29/05/07 25/05/06 26/05/05 27/05/04 09/06/03 30/05/02 31/05/01 -
Price 0.62 0.31 0.29 0.39 0.44 0.54 0.33 -
P/RPS 9.58 4.94 3.86 5.54 7.51 10.46 7.05 5.24%
P/EPS 23.40 77.50 19.33 21.20 -114.25 168.75 -16.18 -
EY 4.27 1.29 5.17 4.72 -0.88 0.59 -6.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.27 0.32 0.47 0.57 0.60 0.32 11.34%

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