[INSAS] QoQ Annualized Quarter Result on 30-Jun-2004 [#4]

Stock
[INSAS] INSAS BHD
Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Jun-2004 [#4]
Profit Trend
QoQ- -29.55%
YoY- 619.4%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 184,682 185,948 172,500 151,870 149,924 139,564 138,180 21.31%
PBT 41,246 40,136 31,480 43,385 56,188 56,048 75,300 -33.02%
Tax -8,834 -9,704 -9,736 -9,536 -8,144 -6,302 -5,832 31.86%
NP 32,412 30,432 21,744 33,849 48,044 49,746 69,468 -39.81%
-
NP to SH 32,412 30,432 21,744 33,849 48,044 49,746 69,468 -39.81%
-
Tax Rate 21.42% 24.18% 30.93% 21.98% 14.49% 11.24% 7.75% -
Total Cost 152,270 155,516 150,756 118,021 101,880 89,818 68,712 69.89%
-
Net Worth 546,952 535,603 531,384 518,408 506,047 501,126 495,326 6.82%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 546,952 535,603 531,384 518,408 506,047 501,126 495,326 6.82%
NOSH 607,724 608,640 610,786 609,891 609,695 611,130 611,514 -0.41%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 17.55% 16.37% 12.61% 22.29% 32.05% 35.64% 50.27% -
ROE 5.93% 5.68% 4.09% 6.53% 9.49% 9.93% 14.02% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 30.39 30.55 28.24 24.90 24.59 22.84 22.60 21.80%
EPS 5.33 5.00 3.56 5.55 7.88 8.14 11.36 -39.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.88 0.87 0.85 0.83 0.82 0.81 7.26%
Adjusted Per Share Value based on latest NOSH - 606,944
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 26.63 26.82 24.88 21.90 21.62 20.13 19.93 21.29%
EPS 4.67 4.39 3.14 4.88 6.93 7.17 10.02 -39.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7888 0.7724 0.7663 0.7476 0.7298 0.7227 0.7143 6.83%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.35 0.36 0.36 0.37 0.48 0.44 0.39 -
P/RPS 1.15 1.18 1.27 1.49 1.95 1.93 1.73 -23.81%
P/EPS 6.56 7.20 10.11 6.67 6.09 5.41 3.43 54.01%
EY 15.24 13.89 9.89 15.00 16.42 18.50 29.13 -35.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.41 0.41 0.44 0.58 0.54 0.48 -12.91%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 26/05/05 23/02/05 26/11/04 26/08/04 27/05/04 26/02/04 21/11/03 -
Price 0.29 0.38 0.38 0.35 0.39 0.52 0.42 -
P/RPS 0.95 1.24 1.35 1.41 1.59 2.28 1.86 -36.07%
P/EPS 5.44 7.60 10.67 6.31 4.95 6.39 3.70 29.26%
EY 18.39 13.16 9.37 15.86 20.21 15.65 27.05 -22.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.43 0.44 0.41 0.47 0.63 0.52 -27.62%

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