[INSAS] QoQ Cumulative Quarter Result on 31-Mar-2004 [#3]

Stock
[INSAS] INSAS BHD
Announcement Date
27-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- 44.87%
YoY- 479.69%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 92,974 43,125 151,870 112,443 69,782 34,545 147,101 -26.24%
PBT 20,068 7,870 43,385 42,141 28,024 18,825 -2,560 -
Tax -4,852 -2,434 -9,536 -6,108 -3,151 -1,458 -3,957 14.49%
NP 15,216 5,436 33,849 36,033 24,873 17,367 -6,517 -
-
NP to SH 15,216 5,436 33,849 36,033 24,873 17,367 -6,517 -
-
Tax Rate 24.18% 30.93% 21.98% 14.49% 11.24% 7.75% - -
Total Cost 77,758 37,689 118,021 76,410 44,909 17,178 153,618 -36.35%
-
Net Worth 535,603 531,384 518,408 506,047 501,126 495,326 480,540 7.46%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 535,603 531,384 518,408 506,047 501,126 495,326 480,540 7.46%
NOSH 608,640 610,786 609,891 609,695 611,130 611,514 616,077 -0.80%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 16.37% 12.61% 22.29% 32.05% 35.64% 50.27% -4.43% -
ROE 2.84% 1.02% 6.53% 7.12% 4.96% 3.51% -1.36% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 15.28 7.06 24.90 18.44 11.42 5.65 23.88 -25.64%
EPS 2.50 0.89 5.55 5.91 4.07 2.84 -1.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.87 0.85 0.83 0.82 0.81 0.78 8.33%
Adjusted Per Share Value based on latest NOSH - 606,521
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 13.41 6.22 21.90 16.22 10.06 4.98 21.21 -26.23%
EPS 2.19 0.78 4.88 5.20 3.59 2.50 -0.94 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7724 0.7663 0.7476 0.7298 0.7227 0.7143 0.693 7.46%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.36 0.36 0.37 0.48 0.44 0.39 0.39 -
P/RPS 2.36 5.10 1.49 2.60 3.85 6.90 1.63 27.83%
P/EPS 14.40 40.45 6.67 8.12 10.81 13.73 -36.87 -
EY 6.94 2.47 15.00 12.31 9.25 7.28 -2.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.41 0.44 0.58 0.54 0.48 0.50 -12.33%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 23/02/05 26/11/04 26/08/04 27/05/04 26/02/04 21/11/03 28/08/03 -
Price 0.38 0.38 0.35 0.39 0.52 0.42 0.42 -
P/RPS 2.49 5.38 1.41 2.11 4.55 7.43 1.76 25.89%
P/EPS 15.20 42.70 6.31 6.60 12.78 14.79 -39.70 -
EY 6.58 2.34 15.86 15.15 7.83 6.76 -2.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.44 0.41 0.47 0.63 0.52 0.54 -14.02%

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