[INSAS] QoQ TTM Result on 30-Sep-2002 [#1]

Stock
[INSAS] INSAS BHD
Announcement Date
29-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
30-Sep-2002 [#1]
Profit Trend
QoQ- -4.04%
YoY- -1583.73%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 147,101 141,255 137,412 134,104 133,663 132,697 129,447 8.92%
PBT -2,560 -22,185 -15,188 -83,946 -80,245 -66,926 -83,825 -90.29%
Tax -3,957 -4,138 -6,764 -8,817 -8,914 -5,400 9,503 -
NP -6,517 -26,323 -21,952 -92,763 -89,159 -72,326 -74,322 -80.35%
-
NP to SH -6,517 -26,323 -21,952 -92,763 -89,159 -77,853 -92,498 -83.02%
-
Tax Rate - - - - - - - -
Total Cost 153,618 167,578 159,364 226,867 222,822 205,023 203,769 -17.20%
-
Net Worth 490,721 474,216 482,847 533,510 543,321 561,374 556,777 -8.09%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 490,721 474,216 482,847 533,510 543,321 561,374 556,777 -8.09%
NOSH 629,130 616,666 619,830 613,230 617,410 623,750 618,641 1.13%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin -4.43% -18.64% -15.98% -69.17% -66.70% -54.50% -57.42% -
ROE -1.33% -5.55% -4.55% -17.39% -16.41% -13.87% -16.61% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 23.38 22.91 22.17 21.87 21.65 21.27 20.92 7.71%
EPS -1.04 -4.27 -3.54 -15.13 -14.44 -12.48 -14.95 -83.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.769 0.779 0.87 0.88 0.90 0.90 -9.12%
Adjusted Per Share Value based on latest NOSH - 613,230
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 21.21 20.37 19.82 19.34 19.28 19.14 18.67 8.90%
EPS -0.94 -3.80 -3.17 -13.38 -12.86 -11.23 -13.34 -83.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7077 0.6839 0.6963 0.7694 0.7835 0.8096 0.8029 -8.09%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.39 0.38 0.29 0.32 0.47 0.43 0.40 -
P/RPS 1.67 1.66 1.31 1.46 2.17 2.02 1.91 -8.58%
P/EPS -37.65 -8.90 -8.19 -2.12 -3.25 -3.45 -2.68 485.04%
EY -2.66 -11.23 -12.21 -47.27 -30.73 -29.03 -37.38 -82.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.49 0.37 0.37 0.53 0.48 0.44 8.92%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 28/08/03 09/06/03 03/03/03 29/11/02 30/08/02 30/05/02 28/02/02 -
Price 0.42 0.44 0.42 0.32 0.42 0.54 0.40 -
P/RPS 1.80 1.92 1.89 1.46 1.94 2.54 1.91 -3.88%
P/EPS -40.55 -10.31 -11.86 -2.12 -2.91 -4.33 -2.68 514.79%
EY -2.47 -9.70 -8.43 -47.27 -34.38 -23.11 -37.38 -83.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.57 0.54 0.37 0.48 0.60 0.44 14.67%

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