[INSAS] QoQ Cumulative Quarter Result on 31-Dec-2011 [#2]

Stock
[INSAS] INSAS BHD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- 109.78%
YoY- -95.19%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 63,639 235,376 173,933 122,790 73,505 235,861 179,598 -49.83%
PBT 30,207 11,316 29,040 4,071 -18,388 105,656 64,724 -39.74%
Tax -17 -617 -2,454 -2,134 -930 -3,291 -1,843 -95.56%
NP 30,190 10,699 26,586 1,937 -19,318 102,365 62,881 -38.60%
-
NP to SH 30,300 12,601 26,631 1,879 -19,212 103,034 62,657 -38.30%
-
Tax Rate 0.06% 5.45% 8.45% 52.42% - 3.11% 2.85% -
Total Cost 33,449 224,677 147,347 120,853 92,823 133,496 116,717 -56.43%
-
Net Worth 986,993 958,213 958,442 918,562 912,828 946,237 885,296 7.49%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 8,972 - - - - - - -
Div Payout % 29.61% - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 986,993 958,213 958,442 918,562 912,828 946,237 885,296 7.49%
NOSH 690,205 684,438 684,601 665,625 681,215 685,679 686,276 0.38%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 47.44% 4.55% 15.29% 1.58% -26.28% 43.40% 35.01% -
ROE 3.07% 1.32% 2.78% 0.20% -2.10% 10.89% 7.08% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 9.22 34.39 25.41 18.45 10.79 34.40 26.17 -50.02%
EPS 4.39 1.84 3.89 0.28 -2.82 15.02 9.13 -38.54%
DPS 1.30 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.43 1.40 1.40 1.38 1.34 1.38 1.29 7.09%
Adjusted Per Share Value based on latest NOSH - 680,394
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 9.18 33.94 25.08 17.71 10.60 34.01 25.90 -49.82%
EPS 4.37 1.82 3.84 0.27 -2.77 14.86 9.04 -38.32%
DPS 1.29 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4233 1.3818 1.3821 1.3246 1.3164 1.3645 1.2767 7.49%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.41 0.41 0.45 0.48 0.43 0.50 0.53 -
P/RPS 4.45 1.19 1.77 2.60 3.99 1.45 2.03 68.50%
P/EPS 9.34 22.27 11.57 170.04 -15.25 3.33 5.81 37.11%
EY 10.71 4.49 8.64 0.59 -6.56 30.05 17.23 -27.10%
DY 3.17 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.29 0.32 0.35 0.32 0.36 0.41 -20.56%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 29/11/12 30/08/12 29/05/12 28/02/12 29/11/11 25/08/11 30/05/11 -
Price 0.41 0.41 0.41 0.48 0.49 0.47 0.50 -
P/RPS 4.45 1.19 1.61 2.60 4.54 1.37 1.91 75.47%
P/EPS 9.34 22.27 10.54 170.04 -17.37 3.13 5.48 42.54%
EY 10.71 4.49 9.49 0.59 -5.76 31.97 18.26 -29.86%
DY 3.17 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.29 0.29 0.35 0.37 0.34 0.39 -17.87%

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