[INSAS] QoQ Quarter Result on 30-Sep-2008 [#1]

Stock
[INSAS] INSAS BHD
Announcement Date
26-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Sep-2008 [#1]
Profit Trend
QoQ- 65.26%
YoY- -109.57%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 75,863 60,694 45,649 59,659 72,408 52,723 50,181 31.75%
PBT 27,530 4,367 27,623 1,613 621 -2,225 15,280 48.11%
Tax -3,319 317 -146 -888 -1,224 -336 -496 255.51%
NP 24,211 4,684 27,477 725 -603 -2,561 14,784 38.97%
-
NP to SH 22,318 3,445 26,967 -825 -2,375 -3,356 13,676 38.65%
-
Tax Rate 12.06% -7.26% 0.53% 55.05% 197.10% - 3.25% -
Total Cost 51,652 56,010 18,172 58,934 73,011 55,284 35,397 28.68%
-
Net Worth 741,801 683,060 677,144 642,321 650,813 653,221 656,925 8.44%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 741,801 683,060 677,144 642,321 650,813 653,221 656,925 8.44%
NOSH 639,484 593,965 593,986 589,285 597,076 599,285 597,205 4.67%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 31.91% 7.72% 60.19% 1.22% -0.83% -4.86% 29.46% -
ROE 3.01% 0.50% 3.98% -0.13% -0.36% -0.51% 2.08% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 11.86 10.22 7.69 10.12 12.13 8.80 8.40 25.88%
EPS 3.49 0.58 4.54 -0.14 -0.40 -0.56 2.29 32.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.16 1.15 1.14 1.09 1.09 1.09 1.10 3.60%
Adjusted Per Share Value based on latest NOSH - 589,285
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 10.94 8.75 6.58 8.60 10.44 7.60 7.24 31.71%
EPS 3.22 0.50 3.89 -0.12 -0.34 -0.48 1.97 38.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0697 0.985 0.9765 0.9263 0.9385 0.942 0.9473 8.44%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.41 0.24 0.29 0.30 0.40 0.48 0.63 -
P/RPS 3.46 2.35 3.77 2.96 3.30 5.46 7.50 -40.32%
P/EPS 11.75 41.38 6.39 -214.29 -100.56 -85.71 27.51 -43.31%
EY 8.51 2.42 15.66 -0.47 -0.99 -1.17 3.63 76.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.21 0.25 0.28 0.37 0.44 0.57 -27.77%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 27/08/09 29/05/09 26/02/09 26/11/08 27/08/08 28/05/08 28/02/08 -
Price 0.44 0.38 0.25 0.27 0.34 0.47 0.59 -
P/RPS 3.71 3.72 3.25 2.67 2.80 5.34 7.02 -34.65%
P/EPS 12.61 65.52 5.51 -192.86 -85.48 -83.93 25.76 -37.91%
EY 7.93 1.53 18.16 -0.52 -1.17 -1.19 3.88 61.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.33 0.22 0.25 0.31 0.43 0.54 -20.90%

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