[INSAS] QoQ TTM Result on 31-Dec-2001 [#2]

Stock
[INSAS] INSAS BHD
Announcement Date
28-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Dec-2001 [#2]
Profit Trend
QoQ- -114.05%
YoY- -272.8%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
TTM Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 134,104 133,663 132,697 129,447 136,631 126,971 261,048 -35.83%
PBT -83,946 -80,245 -66,926 -83,825 -36,304 -39,245 -59,172 26.23%
Tax -8,817 -8,914 -5,400 9,503 38,014 39,245 59,172 -
NP -92,763 -89,159 -72,326 -74,322 1,710 0 0 -
-
NP to SH -92,763 -89,159 -77,853 -92,498 -43,213 -45,522 -66,483 24.84%
-
Tax Rate - - - - - - - -
Total Cost 226,867 222,822 205,023 203,769 134,921 126,971 261,048 -8.92%
-
Net Worth 533,510 543,321 561,374 556,777 622,928 619,466 632,449 -10.71%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 533,510 543,321 561,374 556,777 622,928 619,466 632,449 -10.71%
NOSH 613,230 617,410 623,750 618,641 610,714 613,333 620,049 -0.73%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin -69.17% -66.70% -54.50% -57.42% 1.25% 0.00% 0.00% -
ROE -17.39% -16.41% -13.87% -16.61% -6.94% -7.35% -10.51% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 21.87 21.65 21.27 20.92 22.37 20.70 42.10 -35.35%
EPS -15.13 -14.44 -12.48 -14.95 -7.08 -7.42 -10.72 25.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.88 0.90 0.90 1.02 1.01 1.02 -10.05%
Adjusted Per Share Value based on latest NOSH - 618,641
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 19.34 19.28 19.14 18.67 19.70 18.31 37.65 -35.83%
EPS -13.38 -12.86 -11.23 -13.34 -6.23 -6.56 -9.59 24.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7694 0.7835 0.8096 0.8029 0.8983 0.8933 0.912 -10.70%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 0.32 0.47 0.43 0.40 0.29 0.31 0.29 -
P/RPS 1.46 2.17 2.02 1.91 1.30 1.50 0.69 64.74%
P/EPS -2.12 -3.25 -3.45 -2.68 -4.10 -4.18 -2.70 -14.87%
EY -47.27 -30.73 -29.03 -37.38 -24.40 -23.94 -36.97 17.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.53 0.48 0.44 0.28 0.31 0.28 20.39%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 29/11/02 30/08/02 30/05/02 28/02/02 11/12/01 30/08/01 31/05/01 -
Price 0.32 0.42 0.54 0.40 0.41 0.37 0.33 -
P/RPS 1.46 1.94 2.54 1.91 1.83 1.79 0.78 51.82%
P/EPS -2.12 -2.91 -4.33 -2.68 -5.79 -4.99 -3.08 -22.02%
EY -47.27 -34.38 -23.11 -37.38 -17.26 -20.06 -32.49 28.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.48 0.60 0.44 0.40 0.37 0.32 10.15%

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