[INSAS] QoQ Annualized Quarter Result on 30-Sep-2005 [#1]

Stock
[INSAS] INSAS BHD
Announcement Date
25-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- 9.06%
YoY- -12.79%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 163,387 157,442 159,604 156,492 186,959 184,682 185,948 -8.28%
PBT 25,077 16,526 16,658 23,392 23,986 41,246 40,136 -26.97%
Tax -2,246 -2,292 -1,016 -1,668 -3,927 -8,834 -9,704 -62.40%
NP 22,831 14,234 15,642 21,724 20,059 32,412 30,432 -17.47%
-
NP to SH 21,134 12,293 13,560 18,964 17,388 32,412 30,432 -21.63%
-
Tax Rate 8.96% 13.87% 6.10% 7.13% 16.37% 21.42% 24.18% -
Total Cost 140,556 143,208 143,962 134,768 166,900 152,270 155,516 -6.53%
-
Net Worth 575,416 697,565 696,160 540,960 667,823 546,952 535,603 4.90%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 575,416 697,565 696,160 540,960 667,823 546,952 535,603 4.90%
NOSH 605,702 606,578 605,357 607,820 607,112 607,724 608,640 -0.32%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 13.97% 9.04% 9.80% 13.88% 10.73% 17.55% 16.37% -
ROE 3.67% 1.76% 1.95% 3.51% 2.60% 5.93% 5.68% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 26.97 25.96 26.37 25.75 30.79 30.39 30.55 -7.99%
EPS 3.49 2.03 2.24 3.12 2.86 5.33 5.00 -21.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.95 1.15 1.15 0.89 1.10 0.90 0.88 5.24%
Adjusted Per Share Value based on latest NOSH - 607,820
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 23.56 22.70 23.02 22.57 26.96 26.63 26.82 -8.29%
EPS 3.05 1.77 1.96 2.73 2.51 4.67 4.39 -21.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8298 1.0059 1.0039 0.7801 0.9631 0.7888 0.7724 4.90%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.30 0.27 0.22 0.28 0.31 0.35 0.36 -
P/RPS 1.11 1.04 0.83 1.09 1.01 1.15 1.18 -4.00%
P/EPS 8.60 13.32 9.82 8.97 10.82 6.56 7.20 12.61%
EY 11.63 7.51 10.18 11.14 9.24 15.24 13.89 -11.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.23 0.19 0.31 0.28 0.39 0.41 -15.26%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 14/09/06 25/05/06 24/02/06 25/11/05 30/08/05 26/05/05 23/02/05 -
Price 0.28 0.31 0.26 0.23 0.30 0.29 0.38 -
P/RPS 1.04 1.19 0.99 0.89 0.97 0.95 1.24 -11.09%
P/EPS 8.02 15.30 11.61 7.37 10.47 5.44 7.60 3.66%
EY 12.46 6.54 8.62 13.57 9.55 18.39 13.16 -3.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.27 0.23 0.26 0.27 0.32 0.43 -23.15%

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