[INSAS] YoY Cumulative Quarter Result on 30-Sep-2008 [#1]

Stock
[INSAS] INSAS BHD
Announcement Date
26-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Sep-2008 [#1]
Profit Trend
QoQ- -104.98%
YoY- -109.57%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 73,505 75,865 82,898 59,659 58,188 36,002 39,123 11.07%
PBT -18,388 27,294 35,899 1,613 9,468 9,705 5,848 -
Tax -930 -320 -710 -888 -289 -402 -417 14.29%
NP -19,318 26,974 35,189 725 9,179 9,303 5,431 -
-
NP to SH -19,212 27,019 32,781 -825 8,621 9,169 4,741 -
-
Tax Rate - 1.17% 1.98% 55.05% 3.05% 4.14% 7.13% -
Total Cost 92,823 48,891 47,709 58,934 49,009 26,699 33,692 18.39%
-
Net Worth 912,828 838,757 807,841 642,321 646,574 687,674 540,960 9.10%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 912,828 838,757 807,841 642,321 646,574 687,674 540,960 9.10%
NOSH 681,215 687,506 667,637 589,285 598,680 603,223 607,820 1.91%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin -26.28% 35.56% 42.45% 1.22% 15.77% 25.84% 13.88% -
ROE -2.10% 3.22% 4.06% -0.13% 1.33% 1.33% 0.88% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 10.79 11.03 12.42 10.12 9.72 5.97 6.44 8.97%
EPS -2.82 3.93 4.91 -0.14 1.44 1.52 0.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.34 1.22 1.21 1.09 1.08 1.14 0.89 7.05%
Adjusted Per Share Value based on latest NOSH - 589,285
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 10.60 10.94 11.95 8.60 8.39 5.19 5.64 11.08%
EPS -2.77 3.90 4.73 -0.12 1.24 1.32 0.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3164 1.2095 1.165 0.9263 0.9324 0.9917 0.7801 9.10%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 0.43 0.49 0.46 0.30 0.60 0.28 0.28 -
P/RPS 3.99 4.44 3.70 2.96 6.17 4.69 4.35 -1.42%
P/EPS -15.25 12.47 9.37 -214.29 41.67 18.42 35.90 -
EY -6.56 8.02 10.67 -0.47 2.40 5.43 2.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.40 0.38 0.28 0.56 0.25 0.31 0.53%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 29/11/11 30/11/10 26/11/09 26/11/08 28/11/07 29/11/06 25/11/05 -
Price 0.49 0.52 0.54 0.27 0.59 0.40 0.23 -
P/RPS 4.54 4.71 4.35 2.67 6.07 6.70 3.57 4.08%
P/EPS -17.37 13.23 11.00 -192.86 40.97 26.32 29.49 -
EY -5.76 7.56 9.09 -0.52 2.44 3.80 3.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.43 0.45 0.25 0.55 0.35 0.26 6.05%

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