[INSAS] YoY Quarter Result on 30-Jun-2003 [#4]

Stock
[INSAS] INSAS BHD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
QoQ- 225.18%
YoY- 121.5%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 45,305 48,447 39,427 37,436 33,322 30,624 164,701 -19.34%
PBT 12,682 -6,949 1,244 1,488 -15,754 -4,818 -24,745 -
Tax -527 -96 -3,429 1,485 15,754 4,818 24,745 -
NP 12,155 -7,045 -2,185 2,973 0 0 0 -
-
NP to SH 11,914 -6,921 -2,185 2,973 -13,830 -5,527 -26,488 -
-
Tax Rate 4.16% - 275.64% -99.80% - - - -
Total Cost 33,150 55,492 41,612 34,463 33,322 30,624 164,701 -23.43%
-
Net Worth 683,678 536,117 515,902 490,721 543,321 619,466 667,480 0.40%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 683,678 536,117 515,902 490,721 543,321 619,466 667,480 0.40%
NOSH 605,025 609,224 606,944 629,130 617,410 613,333 612,367 -0.20%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 26.83% -14.54% -5.54% 7.94% 0.00% 0.00% 0.00% -
ROE 1.74% -1.29% -0.42% 0.61% -2.55% -0.89% -3.97% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 7.49 7.95 6.50 5.95 5.40 4.99 26.90 -19.18%
EPS 1.97 -1.14 -0.36 0.48 -2.24 -0.89 -4.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 0.88 0.85 0.78 0.88 1.01 1.09 0.60%
Adjusted Per Share Value based on latest NOSH - 629,130
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 6.53 6.99 5.69 5.40 4.81 4.42 23.75 -19.35%
EPS 1.72 -1.00 -0.32 0.43 -1.99 -0.80 -3.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9859 0.7731 0.744 0.7077 0.7835 0.8933 0.9626 0.39%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.30 0.31 0.37 0.39 0.47 0.31 0.69 -
P/RPS 4.01 3.90 5.70 6.55 8.71 6.21 2.57 7.69%
P/EPS 15.23 -27.29 -102.78 82.53 -20.98 -34.40 -15.95 -
EY 6.56 -3.66 -0.97 1.21 -4.77 -2.91 -6.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.35 0.44 0.50 0.53 0.31 0.63 -13.16%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 14/09/06 30/08/05 26/08/04 28/08/03 30/08/02 30/08/01 28/08/00 -
Price 0.28 0.30 0.35 0.42 0.42 0.37 0.69 -
P/RPS 3.74 3.77 5.39 7.06 7.78 7.41 2.57 6.44%
P/EPS 14.22 -26.41 -97.22 88.88 -18.75 -41.06 -15.95 -
EY 7.03 -3.79 -1.03 1.13 -5.33 -2.44 -6.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.34 0.41 0.54 0.48 0.37 0.63 -14.27%

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