[INSAS] YoY TTM Result on 30-Sep-2002 [#1]

Stock
[INSAS] INSAS BHD
Announcement Date
29-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
30-Sep-2002 [#1]
Profit Trend
QoQ- -4.04%
YoY- -1583.73%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
TTM Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/00 30/09/99 CAGR
Revenue 182,957 161,508 145,067 134,104 402,782 64,783 -1.09%
PBT 21,964 32,624 15,866 -83,946 11,185 3,256 -2.00%
Tax -4,705 -10,586 -3,122 -8,817 22,154 -343 -2.74%
NP 17,259 22,038 12,744 -92,763 33,339 2,913 -1.87%
-
NP to SH 16,693 22,038 12,744 -92,763 6,252 2,913 -1.83%
-
Tax Rate 21.42% 32.45% 19.68% - -198.07% 10.53% -
Total Cost 165,698 139,470 132,323 226,867 369,443 61,870 -1.04%
-
Net Worth 540,960 531,384 495,326 533,510 651,412 655,425 0.20%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/00 30/09/99 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/00 30/09/99 CAGR
Net Worth 540,960 531,384 495,326 533,510 651,412 655,425 0.20%
NOSH 607,820 610,786 611,514 613,230 598,999 606,875 -0.00%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/00 30/09/99 CAGR
NP Margin 9.43% 13.65% 8.78% -69.17% 8.28% 4.50% -
ROE 3.09% 4.15% 2.57% -17.39% 0.96% 0.44% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/00 30/09/99 CAGR
RPS 30.10 26.44 23.72 21.87 67.24 10.67 -1.09%
EPS 2.75 3.61 2.08 -15.13 1.04 0.48 -1.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.87 0.81 0.87 1.0875 1.08 0.20%
Adjusted Per Share Value based on latest NOSH - 613,230
30/09/05 30/09/04 30/09/03 30/09/02 30/09/00 30/09/99 CAGR
RPS 27.59 24.35 21.88 20.22 60.74 9.77 -1.09%
EPS 2.52 3.32 1.92 -13.99 0.94 0.44 -1.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8158 0.8013 0.7469 0.8045 0.9823 0.9884 0.20%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 29/09/00 - -
Price 0.28 0.36 0.39 0.32 0.52 0.00 -
P/RPS 0.93 1.36 1.64 1.46 0.77 0.00 -100.00%
P/EPS 10.20 9.98 18.71 -2.12 49.82 0.00 -100.00%
EY 9.81 10.02 5.34 -47.27 2.01 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.41 0.48 0.37 0.48 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/00 30/09/99 CAGR
Date 25/11/05 26/11/04 21/11/03 29/11/02 30/11/00 - -
Price 0.23 0.38 0.42 0.32 0.47 0.00 -
P/RPS 0.76 1.44 1.77 1.46 0.70 0.00 -100.00%
P/EPS 8.37 10.53 20.15 -2.12 45.03 0.00 -100.00%
EY 11.94 9.50 4.96 -47.27 2.22 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.44 0.52 0.37 0.43 0.00 -100.00%

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