[INSAS] QoQ Quarter Result on 30-Sep-2009 [#1]

Stock
[INSAS] INSAS BHD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- 46.88%
YoY- 4073.45%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 121,771 98,968 119,650 82,898 75,863 60,694 45,649 92.68%
PBT 11,477 2,213 11,435 35,899 27,530 4,367 27,623 -44.40%
Tax 888 -2 -307 -710 -3,319 317 -146 -
NP 12,365 2,211 11,128 35,189 24,211 4,684 27,477 -41.36%
-
NP to SH 9,837 691 10,003 32,781 22,318 3,445 26,967 -49.04%
-
Tax Rate -7.74% 0.09% 2.68% 1.98% 12.06% -7.26% 0.53% -
Total Cost 109,406 96,757 108,522 47,709 51,652 56,010 18,172 232.03%
-
Net Worth 659,999 776,548 809,453 807,841 741,801 683,060 677,144 -1.69%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 659,999 776,548 809,453 807,841 741,801 683,060 677,144 -1.69%
NOSH 659,999 658,092 658,092 667,637 639,484 593,965 593,986 7.29%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 10.15% 2.23% 9.30% 42.45% 31.91% 7.72% 60.19% -
ROE 1.49% 0.09% 1.24% 4.06% 3.01% 0.50% 3.98% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 18.45 15.04 18.18 12.42 11.86 10.22 7.69 79.50%
EPS 1.46 0.00 1.52 4.91 3.49 0.58 4.54 -53.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.18 1.23 1.21 1.16 1.15 1.14 -8.38%
Adjusted Per Share Value based on latest NOSH - 667,637
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 17.56 14.27 17.25 11.95 10.94 8.75 6.58 92.74%
EPS 1.42 0.10 1.44 4.73 3.22 0.50 3.89 -49.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9518 1.1198 1.1673 1.165 1.0697 0.985 0.9765 -1.69%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.48 0.57 0.57 0.46 0.41 0.24 0.29 -
P/RPS 2.60 3.79 3.14 3.70 3.46 2.35 3.77 -21.99%
P/EPS 32.20 542.85 37.50 9.37 11.75 41.38 6.39 194.79%
EY 3.11 0.18 2.67 10.67 8.51 2.42 15.66 -66.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.48 0.46 0.38 0.35 0.21 0.25 54.66%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 25/08/10 20/05/10 24/02/10 26/11/09 27/08/09 29/05/09 26/02/09 -
Price 0.49 0.52 0.53 0.54 0.44 0.38 0.25 -
P/RPS 2.66 3.46 2.92 4.35 3.71 3.72 3.25 -12.53%
P/EPS 32.88 495.24 34.87 11.00 12.61 65.52 5.51 230.07%
EY 3.04 0.20 2.87 9.09 7.93 1.53 18.16 -69.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.44 0.43 0.45 0.38 0.33 0.22 70.79%

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