[INSAS] QoQ Cumulative Quarter Result on 31-Dec-2006 [#2]

Stock
[INSAS] INSAS BHD
Announcement Date
15-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- 237.98%
YoY- 357.06%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 58,188 212,185 159,976 121,806 36,002 163,387 118,082 -37.58%
PBT 9,468 77,350 50,217 32,944 9,705 25,077 12,395 -16.42%
Tax -289 -1,377 -2,490 -1,226 -402 -2,246 -1,719 -69.50%
NP 9,179 75,973 47,727 31,718 9,303 22,831 10,676 -9.57%
-
NP to SH 8,621 74,377 46,626 30,989 9,169 21,134 9,220 -4.37%
-
Tax Rate 3.05% 1.78% 4.96% 3.72% 4.14% 8.96% 13.87% -
Total Cost 49,009 136,212 112,249 90,088 26,699 140,556 107,406 -40.70%
-
Net Worth 646,574 643,332 613,658 704,847 687,674 575,416 697,565 -4.93%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 646,574 643,332 613,658 704,847 687,674 575,416 697,565 -4.93%
NOSH 598,680 601,244 601,625 607,627 603,223 605,702 606,578 -0.86%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 15.77% 35.81% 29.83% 26.04% 25.84% 13.97% 9.04% -
ROE 1.33% 11.56% 7.60% 4.40% 1.33% 3.67% 1.32% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 9.72 35.29 26.59 20.05 5.97 26.97 19.47 -37.04%
EPS 1.44 12.37 7.75 5.10 1.52 3.49 1.52 -3.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.08 1.07 1.02 1.16 1.14 0.95 1.15 -4.09%
Adjusted Per Share Value based on latest NOSH - 609,497
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 8.39 30.60 23.07 17.57 5.19 23.56 17.03 -37.59%
EPS 1.24 10.73 6.72 4.47 1.32 3.05 1.33 -4.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9324 0.9277 0.8849 1.0164 0.9917 0.8298 1.0059 -4.92%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.60 0.68 0.69 0.41 0.28 0.30 0.27 -
P/RPS 6.17 1.93 2.59 2.05 4.69 1.11 1.39 169.84%
P/EPS 41.67 5.50 8.90 8.04 18.42 8.60 17.76 76.47%
EY 2.40 18.19 11.23 12.44 5.43 11.63 5.63 -43.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.64 0.68 0.35 0.25 0.32 0.23 80.88%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/11/07 29/08/07 29/05/07 15/02/07 29/11/06 14/09/06 25/05/06 -
Price 0.59 0.59 0.62 0.60 0.40 0.28 0.31 -
P/RPS 6.07 1.67 2.33 2.99 6.70 1.04 1.59 144.06%
P/EPS 40.97 4.77 8.00 11.76 26.32 8.02 20.39 59.16%
EY 2.44 20.97 12.50 8.50 3.80 12.46 4.90 -37.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.55 0.61 0.52 0.35 0.29 0.27 60.62%

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