[INSAS] QoQ Quarter Result on 30-Jun-2010 [#4]

Stock
[INSAS] INSAS BHD
Announcement Date
25-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Jun-2010 [#4]
Profit Trend
QoQ- 1323.59%
YoY- -55.92%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 58,253 45,480 75,865 121,771 98,968 119,650 82,898 -20.97%
PBT 24,514 12,916 27,294 11,477 2,213 11,435 35,899 -22.47%
Tax -764 -759 -320 888 -2 -307 -710 5.01%
NP 23,750 12,157 26,974 12,365 2,211 11,128 35,189 -23.07%
-
NP to SH 23,596 12,042 27,019 9,837 691 10,003 32,781 -19.69%
-
Tax Rate 3.12% 5.88% 1.17% -7.74% 0.09% 2.68% 1.98% -
Total Cost 34,503 33,323 48,891 109,406 96,757 108,522 47,709 -19.44%
-
Net Worth 884,849 855,255 838,757 659,999 776,548 809,453 807,841 6.26%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 884,849 855,255 838,757 659,999 776,548 809,453 807,841 6.26%
NOSH 685,930 684,204 687,506 659,999 658,092 658,092 667,637 1.82%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 40.77% 26.73% 35.56% 10.15% 2.23% 9.30% 42.45% -
ROE 2.67% 1.41% 3.22% 1.49% 0.09% 1.24% 4.06% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 8.49 6.65 11.03 18.45 15.04 18.18 12.42 -22.41%
EPS 3.44 1.76 3.93 1.46 0.00 1.52 4.91 -21.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.29 1.25 1.22 1.00 1.18 1.23 1.21 4.36%
Adjusted Per Share Value based on latest NOSH - 659,999
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 8.40 6.56 10.94 17.56 14.27 17.25 11.95 -20.95%
EPS 3.40 1.74 3.90 1.42 0.10 1.44 4.73 -19.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.276 1.2334 1.2096 0.9518 1.1199 1.1673 1.165 6.26%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.53 0.55 0.49 0.48 0.57 0.57 0.46 -
P/RPS 6.24 8.27 4.44 2.60 3.79 3.14 3.70 41.72%
P/EPS 15.41 31.25 12.47 32.20 542.85 37.50 9.37 39.37%
EY 6.49 3.20 8.02 3.11 0.18 2.67 10.67 -28.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.44 0.40 0.48 0.48 0.46 0.38 5.20%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 30/05/11 24/02/11 30/11/10 25/08/10 20/05/10 24/02/10 26/11/09 -
Price 0.50 0.50 0.52 0.49 0.52 0.53 0.54 -
P/RPS 5.89 7.52 4.71 2.66 3.46 2.92 4.35 22.41%
P/EPS 14.53 28.41 13.23 32.88 495.24 34.87 11.00 20.40%
EY 6.88 3.52 7.56 3.04 0.20 2.87 9.09 -16.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.40 0.43 0.49 0.44 0.43 0.45 -9.10%

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