[INSAS] QoQ Quarter Result on 31-Dec-2002 [#2]

Stock
[INSAS] INSAS BHD
Announcement Date
03-Mar-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- -175.66%
YoY- 93.13%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 34,545 37,436 36,135 36,951 36,579 33,322 32,216 4.75%
PBT 18,825 1,488 -1,419 -3,028 399 -15,754 5,578 124.82%
Tax -1,458 1,485 -956 -2,193 -2,293 15,754 -3,582 -45.04%
NP 17,367 2,973 -2,375 -5,221 -1,894 0 1,996 322.47%
-
NP to SH 17,367 2,973 -2,375 -5,221 -1,894 -13,830 1,996 322.47%
-
Tax Rate 7.75% -99.80% - - 574.69% - 64.22% -
Total Cost 17,178 34,463 38,510 42,172 38,473 33,322 30,220 -31.35%
-
Net Worth 495,326 490,721 474,216 482,847 533,510 543,321 561,374 -7.99%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 495,326 490,721 474,216 482,847 533,510 543,321 561,374 -7.99%
NOSH 611,514 629,130 616,666 619,830 613,230 617,410 623,750 -1.31%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 50.27% 7.94% -6.57% -14.13% -5.18% 0.00% 6.20% -
ROE 3.51% 0.61% -0.50% -1.08% -0.36% -2.55% 0.36% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 5.65 5.95 5.86 5.96 5.96 5.40 5.16 6.22%
EPS 2.84 0.48 0.39 -0.84 -0.31 -2.24 0.32 328.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.78 0.769 0.779 0.87 0.88 0.90 -6.77%
Adjusted Per Share Value based on latest NOSH - 619,830
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 4.98 5.40 5.21 5.33 5.28 4.81 4.65 4.67%
EPS 2.50 0.43 -0.34 -0.75 -0.27 -1.99 0.29 319.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7143 0.7077 0.6839 0.6963 0.7694 0.7835 0.8096 -8.00%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.39 0.39 0.38 0.29 0.32 0.47 0.43 -
P/RPS 6.90 6.55 6.48 4.86 5.36 8.71 8.33 -11.78%
P/EPS 13.73 82.53 -98.67 -34.43 -103.61 -20.98 134.38 -78.11%
EY 7.28 1.21 -1.01 -2.90 -0.97 -4.77 0.74 358.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.50 0.49 0.37 0.37 0.53 0.48 0.00%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 21/11/03 28/08/03 09/06/03 03/03/03 29/11/02 30/08/02 30/05/02 -
Price 0.42 0.42 0.44 0.42 0.32 0.42 0.54 -
P/RPS 7.43 7.06 7.51 7.05 5.36 7.78 10.46 -20.37%
P/EPS 14.79 88.88 -114.25 -49.86 -103.61 -18.75 168.75 -80.23%
EY 6.76 1.13 -0.88 -2.01 -0.97 -5.33 0.59 407.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.54 0.57 0.54 0.37 0.48 0.60 -9.09%

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