[INSAS] YoY TTM Result on 31-Mar-2004 [#3]

Stock
[INSAS] INSAS BHD
Announcement Date
27-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- 53.14%
YoY- 248.18%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 205,281 166,529 178,997 149,879 141,255 132,697 261,048 -3.92%
PBT 62,899 5,446 32,373 43,629 -22,185 -66,926 -59,172 -
Tax -3,017 -1,815 -10,128 -4,623 -4,138 -5,400 59,172 -
NP 59,882 3,631 22,245 39,006 -26,323 -72,326 0 -
-
NP to SH 58,540 2,299 22,245 39,006 -26,323 -77,853 -66,483 -
-
Tax Rate 4.80% 33.33% 31.29% 10.60% - - - -
Total Cost 145,399 162,898 156,752 110,873 167,578 205,023 261,048 -9.28%
-
Net Worth 601,876 701,499 545,579 503,413 474,216 561,374 632,449 -0.82%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 601,876 701,499 545,579 503,413 474,216 561,374 632,449 -0.82%
NOSH 590,075 609,999 606,200 606,521 616,666 623,750 620,049 -0.82%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 29.17% 2.18% 12.43% 26.02% -18.64% -54.50% 0.00% -
ROE 9.73% 0.33% 4.08% 7.75% -5.55% -13.87% -10.51% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 34.79 27.30 29.53 24.71 22.91 21.27 42.10 -3.12%
EPS 9.92 0.38 3.67 6.43 -4.27 -12.48 -10.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.02 1.15 0.90 0.83 0.769 0.90 1.02 0.00%
Adjusted Per Share Value based on latest NOSH - 606,521
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 30.96 25.11 26.99 22.60 21.30 20.01 39.37 -3.92%
EPS 8.83 0.35 3.35 5.88 -3.97 -11.74 -10.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9076 1.0578 0.8227 0.7591 0.7151 0.8465 0.9537 -0.82%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 0.69 0.27 0.35 0.48 0.38 0.43 0.29 -
P/RPS 1.98 0.99 1.19 1.94 1.66 2.02 0.69 19.19%
P/EPS 6.96 71.64 9.54 7.46 -8.90 -3.45 -2.70 -
EY 14.38 1.40 10.48 13.40 -11.23 -29.03 -36.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.23 0.39 0.58 0.49 0.48 0.28 15.92%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 29/05/07 25/05/06 26/05/05 27/05/04 09/06/03 30/05/02 31/05/01 -
Price 0.62 0.31 0.29 0.39 0.44 0.54 0.33 -
P/RPS 1.78 1.14 0.98 1.58 1.92 2.54 0.78 14.73%
P/EPS 6.25 82.25 7.90 6.06 -10.31 -4.33 -3.08 -
EY 16.00 1.22 12.65 16.49 -9.70 -23.11 -32.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.27 0.32 0.47 0.57 0.60 0.32 11.34%

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