[INSAS] QoQ Quarter Result on 31-Dec-2010 [#2]

Stock
[INSAS] INSAS BHD
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- -55.43%
YoY- 20.38%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 73,505 56,263 58,253 45,480 75,865 121,771 98,968 -17.97%
PBT -18,388 40,932 24,514 12,916 27,294 11,477 2,213 -
Tax -930 -1,448 -764 -759 -320 888 -2 5879.70%
NP -19,318 39,484 23,750 12,157 26,974 12,365 2,211 -
-
NP to SH -19,212 40,377 23,596 12,042 27,019 9,837 691 -
-
Tax Rate - 3.54% 3.12% 5.88% 1.17% -7.74% 0.09% -
Total Cost 92,823 16,779 34,503 33,323 48,891 109,406 96,757 -2.72%
-
Net Worth 912,828 684,818 884,849 855,255 838,757 659,999 776,548 11.37%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 912,828 684,818 884,849 855,255 838,757 659,999 776,548 11.37%
NOSH 681,215 684,818 685,930 684,204 687,506 659,999 658,092 2.32%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin -26.28% 70.18% 40.77% 26.73% 35.56% 10.15% 2.23% -
ROE -2.10% 5.90% 2.67% 1.41% 3.22% 1.49% 0.09% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 10.79 8.22 8.49 6.65 11.03 18.45 15.04 -19.84%
EPS -2.82 5.89 3.44 1.76 3.93 1.46 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.34 1.00 1.29 1.25 1.22 1.00 1.18 8.83%
Adjusted Per Share Value based on latest NOSH - 684,204
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 10.60 8.11 8.40 6.56 10.94 17.56 14.27 -17.96%
EPS -2.77 5.82 3.40 1.74 3.90 1.42 0.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3164 0.9876 1.276 1.2333 1.2095 0.9518 1.1198 11.37%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.43 0.50 0.53 0.55 0.49 0.48 0.57 -
P/RPS 3.99 6.09 6.24 8.27 4.44 2.60 3.79 3.48%
P/EPS -15.25 8.48 15.41 31.25 12.47 32.20 542.85 -
EY -6.56 11.79 6.49 3.20 8.02 3.11 0.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.50 0.41 0.44 0.40 0.48 0.48 -23.66%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 29/11/11 25/08/11 30/05/11 24/02/11 30/11/10 25/08/10 20/05/10 -
Price 0.49 0.47 0.50 0.50 0.52 0.49 0.52 -
P/RPS 4.54 5.72 5.89 7.52 4.71 2.66 3.46 19.83%
P/EPS -17.37 7.97 14.53 28.41 13.23 32.88 495.24 -
EY -5.76 12.54 6.88 3.52 7.56 3.04 0.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.47 0.39 0.40 0.43 0.49 0.44 -10.89%

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