[INSAS] YoY TTM Result on 31-Dec-2003 [#2]

Stock
[INSAS] INSAS BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- 99.87%
YoY- 216.03%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 205,391 173,787 176,120 143,353 137,412 129,447 368,700 -9.28%
PBT 49,692 12,247 35,623 28,093 -15,188 -83,825 -17,901 -
Tax -2,964 -2,378 -11,311 -2,622 -6,764 9,503 46,923 -
NP 46,728 9,869 24,312 25,471 -21,952 -74,322 29,022 8.25%
-
NP to SH 45,343 8,952 24,312 25,471 -21,952 -92,498 -24,812 -
-
Tax Rate 5.96% 19.42% 31.75% 9.33% - - - -
Total Cost 158,663 163,918 151,808 117,882 159,364 203,769 339,678 -11.91%
-
Net Worth 707,016 689,661 534,558 500,399 482,847 556,777 650,100 1.40%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 707,016 689,661 534,558 500,399 482,847 556,777 650,100 1.40%
NOSH 609,497 599,705 607,453 610,243 619,830 618,641 619,143 -0.26%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 22.75% 5.68% 13.80% 17.77% -15.98% -57.42% 7.87% -
ROE 6.41% 1.30% 4.55% 5.09% -4.55% -16.61% -3.82% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 33.70 28.98 28.99 23.49 22.17 20.92 59.55 -9.04%
EPS 7.44 1.49 4.00 4.17 -3.54 -14.95 -4.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.16 1.15 0.88 0.82 0.779 0.90 1.05 1.67%
Adjusted Per Share Value based on latest NOSH - 610,243
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 30.97 26.21 26.56 21.62 20.72 19.52 55.60 -9.28%
EPS 6.84 1.35 3.67 3.84 -3.31 -13.95 -3.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0662 1.04 0.8061 0.7546 0.7281 0.8396 0.9803 1.40%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.41 0.22 0.36 0.44 0.29 0.40 0.36 -
P/RPS 1.22 0.76 1.24 1.87 1.31 1.91 0.60 12.54%
P/EPS 5.51 14.74 8.99 10.54 -8.19 -2.68 -8.98 -
EY 18.14 6.79 11.12 9.49 -12.21 -37.38 -11.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.19 0.41 0.54 0.37 0.44 0.34 0.48%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 15/02/07 24/02/06 23/02/05 26/02/04 03/03/03 28/02/02 28/02/01 -
Price 0.60 0.26 0.38 0.52 0.42 0.40 0.38 -
P/RPS 1.78 0.90 1.31 2.21 1.89 1.91 0.64 18.57%
P/EPS 8.07 17.42 9.49 12.46 -11.86 -2.68 -9.48 -
EY 12.40 5.74 10.53 8.03 -8.43 -37.38 -10.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.23 0.43 0.63 0.54 0.44 0.36 6.31%

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