[INSAS] QoQ Cumulative Quarter Result on 30-Jun-2011 [#4]

Stock
[INSAS] INSAS BHD
Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Jun-2011 [#4]
Profit Trend
QoQ- 64.44%
YoY- 93.27%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 173,933 122,790 73,505 235,861 179,598 121,345 75,865 73.78%
PBT 29,040 4,071 -18,388 105,656 64,724 40,210 27,294 4.21%
Tax -2,454 -2,134 -930 -3,291 -1,843 -1,079 -320 288.39%
NP 26,586 1,937 -19,318 102,365 62,881 39,131 26,974 -0.96%
-
NP to SH 26,631 1,879 -19,212 103,034 62,657 39,061 27,019 -0.95%
-
Tax Rate 8.45% 52.42% - 3.11% 2.85% 2.68% 1.17% -
Total Cost 147,347 120,853 92,823 133,496 116,717 82,214 48,891 108.50%
-
Net Worth 958,442 918,562 912,828 946,237 885,296 858,106 838,757 9.29%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 958,442 918,562 912,828 946,237 885,296 858,106 838,757 9.29%
NOSH 684,601 665,625 681,215 685,679 686,276 686,485 687,506 -0.28%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 15.29% 1.58% -26.28% 43.40% 35.01% 32.25% 35.56% -
ROE 2.78% 0.20% -2.10% 10.89% 7.08% 4.55% 3.22% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 25.41 18.45 10.79 34.40 26.17 17.68 11.03 74.34%
EPS 3.89 0.28 -2.82 15.02 9.13 5.69 3.93 -0.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.40 1.38 1.34 1.38 1.29 1.25 1.22 9.59%
Adjusted Per Share Value based on latest NOSH - 684,818
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 25.08 17.71 10.60 34.01 25.90 17.50 10.94 73.77%
EPS 3.84 0.27 -2.77 14.86 9.04 5.63 3.90 -1.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3822 1.3246 1.3164 1.3646 1.2767 1.2375 1.2096 9.29%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.45 0.48 0.43 0.50 0.53 0.55 0.49 -
P/RPS 1.77 2.60 3.99 1.45 2.03 3.11 4.44 -45.80%
P/EPS 11.57 170.04 -15.25 3.33 5.81 9.67 12.47 -4.86%
EY 8.64 0.59 -6.56 30.05 17.23 10.35 8.02 5.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.35 0.32 0.36 0.41 0.44 0.40 -13.81%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 29/05/12 28/02/12 29/11/11 25/08/11 30/05/11 24/02/11 30/11/10 -
Price 0.41 0.48 0.49 0.47 0.50 0.50 0.52 -
P/RPS 1.61 2.60 4.54 1.37 1.91 2.83 4.71 -51.07%
P/EPS 10.54 170.04 -17.37 3.13 5.48 8.79 13.23 -14.04%
EY 9.49 0.59 -5.76 31.97 18.26 11.38 7.56 16.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.35 0.37 0.34 0.39 0.40 0.43 -23.07%

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