[INSAS] QoQ Annualized Quarter Result on 31-Mar-2011 [#3]

Stock
[INSAS] INSAS BHD
Announcement Date
30-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Mar-2011 [#3]
Profit Trend
QoQ- 6.94%
YoY- 44.12%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 245,580 294,020 235,861 239,464 242,690 303,460 423,287 -30.36%
PBT 8,142 -73,552 105,656 86,298 80,420 109,176 61,024 -73.79%
Tax -4,268 -3,720 -3,291 -2,457 -2,158 -1,280 -131 913.63%
NP 3,874 -77,272 102,365 83,841 78,262 107,896 60,893 -83.98%
-
NP to SH 3,758 -76,848 103,034 83,542 78,122 108,076 53,312 -82.85%
-
Tax Rate 52.42% - 3.11% 2.85% 2.68% 1.17% 0.21% -
Total Cost 241,706 371,292 133,496 155,622 164,428 195,564 362,394 -23.60%
-
Net Worth 918,562 912,828 946,237 885,296 858,106 838,757 823,482 7.53%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 918,562 912,828 946,237 885,296 858,106 838,757 823,482 7.53%
NOSH 665,625 681,215 685,679 686,276 686,485 687,506 674,985 -0.92%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 1.58% -26.28% 43.40% 35.01% 32.25% 35.56% 14.39% -
ROE 0.41% -8.42% 10.89% 9.44% 9.10% 12.89% 6.47% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 36.89 43.16 34.40 34.89 35.35 44.14 62.71 -29.72%
EPS 0.56 -11.28 15.02 12.17 11.38 15.72 7.89 -82.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.38 1.34 1.38 1.29 1.25 1.22 1.22 8.53%
Adjusted Per Share Value based on latest NOSH - 685,930
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 37.03 44.34 35.57 36.11 36.60 45.76 63.83 -30.37%
EPS 0.57 -11.59 15.54 12.60 11.78 16.30 8.04 -82.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3852 1.3765 1.4269 1.335 1.294 1.2648 1.2418 7.53%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.48 0.43 0.50 0.53 0.55 0.49 0.48 -
P/RPS 1.30 1.00 1.45 1.52 1.56 1.11 0.77 41.65%
P/EPS 85.02 -3.81 3.33 4.35 4.83 3.12 6.08 477.64%
EY 1.18 -26.23 30.05 22.97 20.69 32.08 16.45 -82.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.32 0.36 0.41 0.44 0.40 0.39 -6.94%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 28/02/12 29/11/11 25/08/11 30/05/11 24/02/11 30/11/10 25/08/10 -
Price 0.48 0.49 0.47 0.50 0.50 0.52 0.49 -
P/RPS 1.30 1.14 1.37 1.43 1.41 1.18 0.78 40.44%
P/EPS 85.02 -4.34 3.13 4.11 4.39 3.31 6.20 470.18%
EY 1.18 -23.02 31.97 24.35 22.76 30.23 16.12 -82.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.37 0.34 0.39 0.40 0.43 0.40 -8.49%

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