[INSAS] QoQ Quarter Result on 31-Mar-2004 [#3]

Stock
[INSAS] INSAS BHD
Announcement Date
27-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- 48.68%
YoY- 569.89%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 49,849 43,125 39,427 42,661 35,237 34,545 37,436 20.93%
PBT 12,198 7,870 1,244 14,117 9,199 18,825 1,488 303.97%
Tax -2,418 -2,434 -3,429 -2,957 -1,693 -1,458 1,485 -
NP 9,780 5,436 -2,185 11,160 7,506 17,367 2,973 120.39%
-
NP to SH 9,780 5,436 -2,185 11,160 7,506 17,367 2,973 120.39%
-
Tax Rate 19.82% 30.93% 275.64% 20.95% 18.40% 7.75% -99.80% -
Total Cost 40,069 37,689 41,612 31,501 27,731 17,178 34,463 10.51%
-
Net Worth 534,558 531,384 515,902 503,413 500,399 495,326 490,721 5.84%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 534,558 531,384 515,902 503,413 500,399 495,326 490,721 5.84%
NOSH 607,453 610,786 606,944 606,521 610,243 611,514 629,130 -2.30%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 19.62% 12.61% -5.54% 26.16% 21.30% 50.27% 7.94% -
ROE 1.83% 1.02% -0.42% 2.22% 1.50% 3.51% 0.61% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 8.21 7.06 6.50 7.03 5.77 5.65 5.95 23.82%
EPS 1.61 0.89 -0.36 1.84 1.23 2.84 0.48 123.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.87 0.85 0.83 0.82 0.81 0.78 8.33%
Adjusted Per Share Value based on latest NOSH - 606,521
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 7.19 6.22 5.69 6.15 5.08 4.98 5.40 20.92%
EPS 1.41 0.78 -0.32 1.61 1.08 2.50 0.43 119.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7709 0.7663 0.744 0.726 0.7216 0.7143 0.7077 5.84%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.36 0.36 0.37 0.48 0.44 0.39 0.39 -
P/RPS 4.39 5.10 5.70 6.82 7.62 6.90 6.55 -23.32%
P/EPS 22.36 40.45 -102.78 26.09 35.77 13.73 82.53 -57.96%
EY 4.47 2.47 -0.97 3.83 2.80 7.28 1.21 138.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.41 0.44 0.58 0.54 0.48 0.50 -12.33%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 23/02/05 26/11/04 26/08/04 27/05/04 26/02/04 21/11/03 28/08/03 -
Price 0.38 0.38 0.35 0.39 0.52 0.42 0.42 -
P/RPS 4.63 5.38 5.39 5.54 9.01 7.43 7.06 -24.42%
P/EPS 23.60 42.70 -97.22 21.20 42.28 14.79 88.88 -58.52%
EY 4.24 2.34 -1.03 4.72 2.37 6.76 1.13 140.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.44 0.41 0.47 0.63 0.52 0.54 -14.02%

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