[INSAS] YoY Annualized Quarter 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- -2273.13%
YoY- -171.78%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Revenue 185,948 139,564 147,060 139,562 134,610 279,378 139,266 -0.30%
PBT 40,136 56,048 -5,258 -135,372 -46,212 16,154 4,188 -2.37%
Tax -9,704 -6,302 -8,972 135,372 46,212 -1,694 1,696 -
NP 30,432 49,746 -14,230 0 0 14,460 5,884 -1.73%
-
NP to SH 30,432 49,746 -14,230 -148,642 -54,692 14,460 5,884 -1.73%
-
Tax Rate 24.18% 11.24% - - - 10.49% -40.50% -
Total Cost 155,516 89,818 161,290 139,562 134,610 264,918 133,382 -0.16%
-
Net Worth 535,603 501,126 481,021 556,943 649,622 657,990 0 -100.00%
Dividend
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Net Worth 535,603 501,126 481,021 556,943 649,622 657,990 0 -100.00%
NOSH 608,640 611,130 617,486 618,825 618,687 607,562 565,769 -0.07%
Ratio Analysis
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
NP Margin 16.37% 35.64% -9.68% 0.00% 0.00% 5.18% 4.23% -
ROE 5.68% 9.93% -2.96% -26.69% -8.42% 2.20% 0.00% -
Per Share
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 30.55 22.84 23.82 22.55 21.76 45.98 24.62 -0.22%
EPS 5.00 8.14 -2.30 -24.02 -8.84 2.38 1.04 -1.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.82 0.779 0.90 1.05 1.083 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 618,641
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 26.82 20.13 21.21 20.13 19.41 40.29 20.08 -0.30%
EPS 4.39 7.17 -2.05 -21.44 -7.89 2.09 0.85 -1.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7724 0.7227 0.6937 0.8032 0.9368 0.9489 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - - -
Price 0.36 0.44 0.29 0.40 0.36 0.00 0.00 -
P/RPS 1.18 1.93 1.22 1.77 1.65 0.00 0.00 -100.00%
P/EPS 7.20 5.41 -12.58 -1.67 -4.07 0.00 0.00 -100.00%
EY 13.89 18.50 -7.95 -60.05 -24.56 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.54 0.37 0.44 0.34 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 23/02/05 26/02/04 03/03/03 28/02/02 28/02/01 28/02/00 - -
Price 0.38 0.52 0.42 0.40 0.38 1.16 0.00 -
P/RPS 1.24 2.28 1.76 1.77 1.75 2.52 0.00 -100.00%
P/EPS 7.60 6.39 -18.23 -1.67 -4.30 48.74 0.00 -100.00%
EY 13.16 15.65 -5.49 -60.05 -23.26 2.05 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.63 0.54 0.44 0.36 1.07 0.00 -100.00%

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