[INSAS] QoQ Cumulative Quarter Result on 30-Sep-2003 [#1]

Stock
[INSAS] INSAS BHD
Announcement Date
24-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- 366.49%
YoY--%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Cumulative Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 151,870 112,443 69,782 34,545 147,101 109,665 73,530 62.25%
PBT 43,385 42,141 28,024 18,825 -2,560 -4,048 -2,629 -
Tax -9,536 -6,108 -3,151 -1,458 -3,957 -5,442 -4,486 65.40%
NP 33,849 36,033 24,873 17,367 -6,517 -9,490 -7,115 -
-
NP to SH 33,849 36,033 24,873 17,367 -6,517 -9,490 -7,115 -
-
Tax Rate 21.98% 14.49% 11.24% 7.75% - - - -
Total Cost 118,021 76,410 44,909 17,178 153,618 119,155 80,645 28.93%
-
Net Worth 518,408 506,047 501,126 495,326 480,540 474,638 481,021 5.12%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 518,408 506,047 501,126 495,326 480,540 474,638 481,021 5.12%
NOSH 609,891 609,695 611,130 611,514 616,077 617,215 617,486 -0.82%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 22.29% 32.05% 35.64% 50.27% -4.43% -8.65% -9.68% -
ROE 6.53% 7.12% 4.96% 3.51% -1.36% -2.00% -1.48% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 24.90 18.44 11.42 5.65 23.88 17.77 11.91 63.57%
EPS 5.55 5.91 4.07 2.84 -1.06 -1.54 -1.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.83 0.82 0.81 0.78 0.769 0.779 5.99%
Adjusted Per Share Value based on latest NOSH - 611,514
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 21.90 16.22 10.06 4.98 21.21 15.81 10.60 62.28%
EPS 4.88 5.20 3.59 2.50 -0.94 -1.37 -1.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7476 0.7298 0.7227 0.7143 0.693 0.6845 0.6937 5.11%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.37 0.48 0.44 0.39 0.39 0.38 0.29 -
P/RPS 1.49 2.60 3.85 6.90 1.63 2.14 2.44 -28.04%
P/EPS 6.67 8.12 10.81 13.73 -36.87 -24.71 -25.17 -
EY 15.00 12.31 9.25 7.28 -2.71 -4.05 -3.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.58 0.54 0.48 0.50 0.49 0.37 12.25%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 26/08/04 27/05/04 26/02/04 21/11/03 28/08/03 09/06/03 03/03/03 -
Price 0.35 0.39 0.52 0.42 0.42 0.44 0.42 -
P/RPS 1.41 2.11 4.55 7.43 1.76 2.48 3.53 -45.79%
P/EPS 6.31 6.60 12.78 14.79 -39.70 -28.62 -36.45 -
EY 15.86 15.15 7.83 6.76 -2.52 -3.49 -2.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.47 0.63 0.52 0.54 0.57 0.54 -16.78%

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