[INSAS] YoY Cumulative Quarter Result on 30-Sep-2006 [#1]

Stock
[INSAS] INSAS BHD
Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- -56.61%
YoY- 93.4%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 82,898 59,659 58,188 36,002 39,123 43,125 34,545 15.69%
PBT 35,899 1,613 9,468 9,705 5,848 7,870 18,825 11.34%
Tax -710 -888 -289 -402 -417 -2,434 -1,458 -11.29%
NP 35,189 725 9,179 9,303 5,431 5,436 17,367 12.47%
-
NP to SH 32,781 -825 8,621 9,169 4,741 5,436 17,367 11.15%
-
Tax Rate 1.98% 55.05% 3.05% 4.14% 7.13% 30.93% 7.75% -
Total Cost 47,709 58,934 49,009 26,699 33,692 37,689 17,178 18.54%
-
Net Worth 807,841 642,321 646,574 687,674 540,960 531,384 495,326 8.48%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 807,841 642,321 646,574 687,674 540,960 531,384 495,326 8.48%
NOSH 667,637 589,285 598,680 603,223 607,820 610,786 611,514 1.47%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 42.45% 1.22% 15.77% 25.84% 13.88% 12.61% 50.27% -
ROE 4.06% -0.13% 1.33% 1.33% 0.88% 1.02% 3.51% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 12.42 10.12 9.72 5.97 6.44 7.06 5.65 14.01%
EPS 4.91 -0.14 1.44 1.52 0.78 0.89 2.84 9.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.21 1.09 1.08 1.14 0.89 0.87 0.81 6.91%
Adjusted Per Share Value based on latest NOSH - 603,223
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 11.95 8.60 8.39 5.19 5.64 6.22 4.98 15.69%
EPS 4.73 -0.12 1.24 1.32 0.68 0.78 2.50 11.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.165 0.9263 0.9324 0.9917 0.7801 0.7663 0.7143 8.48%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.46 0.30 0.60 0.28 0.28 0.36 0.39 -
P/RPS 3.70 2.96 6.17 4.69 4.35 5.10 6.90 -9.85%
P/EPS 9.37 -214.29 41.67 18.42 35.90 40.45 13.73 -6.16%
EY 10.67 -0.47 2.40 5.43 2.79 2.47 7.28 6.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.28 0.56 0.25 0.31 0.41 0.48 -3.81%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 26/11/09 26/11/08 28/11/07 29/11/06 25/11/05 26/11/04 21/11/03 -
Price 0.54 0.27 0.59 0.40 0.23 0.38 0.42 -
P/RPS 4.35 2.67 6.07 6.70 3.57 5.38 7.43 -8.52%
P/EPS 11.00 -192.86 40.97 26.32 29.49 42.70 14.79 -4.81%
EY 9.09 -0.52 2.44 3.80 3.39 2.34 6.76 5.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.25 0.55 0.35 0.26 0.44 0.52 -2.37%

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