[INSAS] YoY TTM Result on 30-Jun-2003 [#4]

Stock
[INSAS] INSAS BHD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
QoQ- 75.24%
YoY- 92.69%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 163,387 186,959 152,928 147,101 133,663 126,971 441,087 -15.24%
PBT 25,077 23,986 43,579 -2,560 -80,245 -39,245 13,282 11.16%
Tax -2,246 -6,722 -9,610 -3,957 -8,914 39,245 22,970 -
NP 22,831 17,264 33,969 -6,517 -89,159 0 36,252 -7.41%
-
NP to SH 21,134 17,388 33,969 -6,517 -89,159 -45,522 9,764 13.72%
-
Tax Rate 8.96% 28.02% 22.05% - - - -172.94% -
Total Cost 140,556 169,695 118,959 153,618 222,822 126,971 404,835 -16.15%
-
Net Worth 683,678 536,117 515,902 490,721 543,321 619,466 667,480 0.40%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 683,678 536,117 515,902 490,721 543,321 619,466 667,480 0.40%
NOSH 605,025 609,224 606,944 629,130 617,410 613,333 612,367 -0.20%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 13.97% 9.23% 22.21% -4.43% -66.70% 0.00% 8.22% -
ROE 3.09% 3.24% 6.58% -1.33% -16.41% -7.35% 1.46% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 27.00 30.69 25.20 23.38 21.65 20.70 72.03 -15.08%
EPS 3.49 2.85 5.60 -1.04 -14.44 -7.42 1.59 13.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 0.88 0.85 0.78 0.88 1.01 1.09 0.60%
Adjusted Per Share Value based on latest NOSH - 629,130
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 24.64 28.19 23.06 22.18 20.16 19.15 66.51 -15.24%
EPS 3.19 2.62 5.12 -0.98 -13.44 -6.86 1.47 13.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.031 0.8084 0.778 0.74 0.8193 0.9341 1.0065 0.40%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.30 0.31 0.37 0.39 0.47 0.31 0.69 -
P/RPS 1.11 1.01 1.47 1.67 2.17 1.50 0.96 2.44%
P/EPS 8.59 10.86 6.61 -37.65 -3.25 -4.18 43.27 -23.61%
EY 11.64 9.21 15.13 -2.66 -30.73 -23.94 2.31 30.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.35 0.44 0.50 0.53 0.31 0.63 -13.16%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 14/09/06 30/08/05 26/08/04 28/08/03 30/08/02 30/08/01 28/08/00 -
Price 0.28 0.30 0.35 0.42 0.42 0.37 0.69 -
P/RPS 1.04 0.98 1.39 1.80 1.94 1.79 0.96 1.34%
P/EPS 8.02 10.51 6.25 -40.55 -2.91 -4.99 43.27 -24.48%
EY 12.48 9.51 15.99 -2.47 -34.38 -20.06 2.31 32.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.34 0.41 0.54 0.48 0.37 0.63 -14.27%

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