[INSAS] YoY Quarter Result on 31-Mar-2007 [#3]

Stock
[INSAS] INSAS BHD
Announcement Date
29-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- -28.34%
YoY- 540.86%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 98,968 60,694 52,723 38,170 38,280 45,538 42,661 15.04%
PBT 2,213 4,367 -2,225 17,273 4,066 10,867 14,117 -26.55%
Tax -2 317 -336 -1,264 -1,211 -1,774 -2,957 -70.35%
NP 2,211 4,684 -2,561 16,009 2,855 9,093 11,160 -23.63%
-
NP to SH 691 3,445 -3,356 15,637 2,440 9,093 11,160 -37.08%
-
Tax Rate 0.09% -7.26% - 7.32% 29.78% 16.32% 20.95% -
Total Cost 96,757 56,010 55,284 22,161 35,425 36,445 31,501 20.55%
-
Net Worth 776,548 683,060 653,221 601,876 701,499 545,579 503,413 7.48%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 776,548 683,060 653,221 601,876 701,499 545,579 503,413 7.48%
NOSH 658,092 593,965 599,285 590,075 609,999 606,200 606,521 1.36%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 2.23% 7.72% -4.86% 41.94% 7.46% 19.97% 26.16% -
ROE 0.09% 0.50% -0.51% 2.60% 0.35% 1.67% 2.22% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 15.04 10.22 8.80 6.47 6.28 7.51 7.03 13.50%
EPS 0.00 0.58 -0.56 2.65 0.40 1.50 1.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.18 1.15 1.09 1.02 1.15 0.90 0.83 6.03%
Adjusted Per Share Value based on latest NOSH - 590,075
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 14.27 8.75 7.60 5.50 5.52 6.57 6.15 15.05%
EPS 0.10 0.50 -0.48 2.25 0.35 1.31 1.61 -37.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1198 0.985 0.942 0.8679 1.0116 0.7868 0.726 7.48%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.57 0.24 0.48 0.69 0.27 0.35 0.48 -
P/RPS 3.79 2.35 5.46 10.67 4.30 4.66 6.82 -9.32%
P/EPS 542.85 41.38 -85.71 26.04 67.50 23.33 26.09 65.80%
EY 0.18 2.42 -1.17 3.84 1.48 4.29 3.83 -39.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.21 0.44 0.68 0.23 0.39 0.58 -3.10%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 20/05/10 29/05/09 28/05/08 29/05/07 25/05/06 26/05/05 27/05/04 -
Price 0.52 0.38 0.47 0.62 0.31 0.29 0.39 -
P/RPS 3.46 3.72 5.34 9.58 4.94 3.86 5.54 -7.54%
P/EPS 495.24 65.52 -83.93 23.40 77.50 19.33 21.20 69.03%
EY 0.20 1.53 -1.19 4.27 1.29 5.17 4.72 -40.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.33 0.43 0.61 0.27 0.32 0.47 -1.09%

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