[INSAS] QoQ Annualized Quarter Result on 30-Sep-2011 [#1]

Stock
[INSAS] INSAS BHD
Announcement Date
29-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Sep-2011 [#1]
Profit Trend
QoQ- -174.59%
YoY- -171.11%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 235,376 231,910 245,580 294,020 235,861 239,464 242,690 -2.02%
PBT 11,316 38,720 8,142 -73,552 105,656 86,298 80,420 -72.97%
Tax -617 -3,272 -4,268 -3,720 -3,291 -2,457 -2,158 -56.63%
NP 10,699 35,448 3,874 -77,272 102,365 83,841 78,262 -73.49%
-
NP to SH 12,601 35,508 3,758 -76,848 103,034 83,542 78,122 -70.40%
-
Tax Rate 5.45% 8.45% 52.42% - 3.11% 2.85% 2.68% -
Total Cost 224,677 196,462 241,706 371,292 133,496 155,622 164,428 23.16%
-
Net Worth 958,213 958,442 918,562 912,828 946,237 885,296 858,106 7.64%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 958,213 958,442 918,562 912,828 946,237 885,296 858,106 7.64%
NOSH 684,438 684,601 665,625 681,215 685,679 686,276 686,485 -0.19%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 4.55% 15.29% 1.58% -26.28% 43.40% 35.01% 32.25% -
ROE 1.32% 3.70% 0.41% -8.42% 10.89% 9.44% 9.10% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 34.39 33.88 36.89 43.16 34.40 34.89 35.35 -1.82%
EPS 1.84 5.19 0.56 -11.28 15.02 12.17 11.38 -70.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.40 1.40 1.38 1.34 1.38 1.29 1.25 7.85%
Adjusted Per Share Value based on latest NOSH - 681,215
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 33.94 33.44 35.41 42.40 34.01 34.53 35.00 -2.03%
EPS 1.82 5.12 0.54 -11.08 14.86 12.05 11.27 -70.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3818 1.3821 1.3246 1.3164 1.3645 1.2767 1.2374 7.64%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.41 0.45 0.48 0.43 0.50 0.53 0.55 -
P/RPS 1.19 1.33 1.30 1.00 1.45 1.52 1.56 -16.52%
P/EPS 22.27 8.68 85.02 -3.81 3.33 4.35 4.83 177.28%
EY 4.49 11.53 1.18 -26.23 30.05 22.97 20.69 -63.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.32 0.35 0.32 0.36 0.41 0.44 -24.28%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/08/12 29/05/12 28/02/12 29/11/11 25/08/11 30/05/11 24/02/11 -
Price 0.41 0.41 0.48 0.49 0.47 0.50 0.50 -
P/RPS 1.19 1.21 1.30 1.14 1.37 1.43 1.41 -10.70%
P/EPS 22.27 7.90 85.02 -4.34 3.13 4.11 4.39 195.52%
EY 4.49 12.65 1.18 -23.02 31.97 24.35 22.76 -66.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.29 0.35 0.37 0.34 0.39 0.40 -19.31%

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