[INSAS] YoY Quarter Result on 31-Mar-2009 [#3]

Stock
[INSAS] INSAS BHD
Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- -87.23%
YoY- 202.65%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 51,143 58,253 98,968 60,694 52,723 38,170 38,280 4.94%
PBT 24,969 24,514 2,213 4,367 -2,225 17,273 4,066 35.28%
Tax -320 -764 -2 317 -336 -1,264 -1,211 -19.87%
NP 24,649 23,750 2,211 4,684 -2,561 16,009 2,855 43.18%
-
NP to SH 24,752 23,596 691 3,445 -3,356 15,637 2,440 47.07%
-
Tax Rate 1.28% 3.12% 0.09% -7.26% - 7.32% 29.78% -
Total Cost 26,494 34,503 96,757 56,010 55,284 22,161 35,425 -4.72%
-
Net Worth 685,415 884,849 776,548 683,060 653,221 601,876 701,499 -0.38%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 685,415 884,849 776,548 683,060 653,221 601,876 701,499 -0.38%
NOSH 685,415 685,930 658,092 593,965 599,285 590,075 609,999 1.95%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 48.20% 40.77% 2.23% 7.72% -4.86% 41.94% 7.46% -
ROE 3.61% 2.67% 0.09% 0.50% -0.51% 2.60% 0.35% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 7.46 8.49 15.04 10.22 8.80 6.47 6.28 2.90%
EPS 3.61 3.44 0.00 0.58 -0.56 2.65 0.40 44.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.29 1.18 1.15 1.09 1.02 1.15 -2.30%
Adjusted Per Share Value based on latest NOSH - 593,965
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 7.71 8.78 14.92 9.15 7.95 5.76 5.77 4.94%
EPS 3.73 3.56 0.10 0.52 -0.51 2.36 0.37 46.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0336 1.3343 1.171 1.03 0.985 0.9076 1.0578 -0.38%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.45 0.53 0.57 0.24 0.48 0.69 0.27 -
P/RPS 6.03 6.24 3.79 2.35 5.46 10.67 4.30 5.79%
P/EPS 12.46 15.41 542.85 41.38 -85.71 26.04 67.50 -24.52%
EY 8.02 6.49 0.18 2.42 -1.17 3.84 1.48 32.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.41 0.48 0.21 0.44 0.68 0.23 11.82%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 29/05/12 30/05/11 20/05/10 29/05/09 28/05/08 29/05/07 25/05/06 -
Price 0.41 0.50 0.52 0.38 0.47 0.62 0.31 -
P/RPS 5.49 5.89 3.46 3.72 5.34 9.58 4.94 1.77%
P/EPS 11.35 14.53 495.24 65.52 -83.93 23.40 77.50 -27.37%
EY 8.81 6.88 0.20 1.53 -1.19 4.27 1.29 37.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.39 0.44 0.33 0.43 0.61 0.27 7.20%

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