[INSAS] QoQ Cumulative 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- -72.73%
YoY- -12.79%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 163,387 118,082 79,802 39,123 186,959 138,512 92,974 45.77%
PBT 25,077 12,395 8,329 5,848 23,986 30,935 20,068 16.06%
Tax -2,246 -1,719 -508 -417 -3,927 -6,626 -4,852 -40.24%
NP 22,831 10,676 7,821 5,431 20,059 24,309 15,216 31.16%
-
NP to SH 21,134 9,220 6,780 4,741 17,388 24,309 15,216 24.56%
-
Tax Rate 8.96% 13.87% 6.10% 7.13% 16.37% 21.42% 24.18% -
Total Cost 140,556 107,406 71,981 33,692 166,900 114,203 77,758 48.55%
-
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 605,702 606,578 605,357 607,820 607,112 607,725 608,640 -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% 1.32% 0.97% 0.88% 2.60% 4.44% 2.84% -
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 19.47 13.18 6.44 30.79 22.79 15.28 46.20%
EPS 3.49 1.52 1.12 0.78 2.86 4.00 2.50 24.98%
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 17.03 11.51 5.64 26.96 19.97 13.41 45.75%
EPS 3.05 1.33 0.98 0.68 2.51 3.51 2.19 24.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8298 1.0059 1.0039 0.7801 0.963 0.7887 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 1.39 1.67 4.35 1.01 1.54 2.36 -39.60%
P/EPS 8.60 17.76 19.64 35.90 10.82 8.75 14.40 -29.14%
EY 11.63 5.63 5.09 2.79 9.24 11.43 6.94 41.21%
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 1.59 1.97 3.57 0.97 1.27 2.49 -44.21%
P/EPS 8.02 20.39 23.21 29.49 10.47 7.25 15.20 -34.78%
EY 12.46 4.90 4.31 3.39 9.55 13.79 6.58 53.23%
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