[INSAS] YoY Quarter Result on 30-Jun-2004 [#4]

Stock
[INSAS] INSAS BHD
Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Jun-2004 [#4]
Profit Trend
QoQ- -119.58%
YoY- -173.49%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 52,209 45,305 48,447 39,427 37,436 33,322 30,624 9.29%
PBT 27,133 12,682 -6,949 1,244 1,488 -15,754 -4,818 -
Tax 1,113 -527 -96 -3,429 1,485 15,754 4,818 -21.65%
NP 28,246 12,155 -7,045 -2,185 2,973 0 0 -
-
NP to SH 27,751 11,914 -6,921 -2,185 2,973 -13,830 -5,527 -
-
Tax Rate -4.10% 4.16% - 275.64% -99.80% - - -
Total Cost 23,963 33,150 55,492 41,612 34,463 33,322 30,624 -4.00%
-
Net Worth 642,648 683,678 536,117 515,902 490,721 543,321 619,466 0.61%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 642,648 683,678 536,117 515,902 490,721 543,321 619,466 0.61%
NOSH 600,606 605,025 609,224 606,944 629,130 617,410 613,333 -0.34%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 54.10% 26.83% -14.54% -5.54% 7.94% 0.00% 0.00% -
ROE 4.32% 1.74% -1.29% -0.42% 0.61% -2.55% -0.89% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 8.69 7.49 7.95 6.50 5.95 5.40 4.99 9.68%
EPS 4.62 1.97 -1.14 -0.36 0.48 -2.24 -0.89 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.07 1.13 0.88 0.85 0.78 0.88 1.01 0.96%
Adjusted Per Share Value based on latest NOSH - 606,944
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 7.53 6.53 6.99 5.69 5.40 4.81 4.42 9.28%
EPS 4.00 1.72 -1.00 -0.32 0.43 -1.99 -0.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9267 0.9859 0.7731 0.744 0.7077 0.7835 0.8933 0.61%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 0.68 0.30 0.31 0.37 0.39 0.47 0.31 -
P/RPS 7.82 4.01 3.90 5.70 6.55 8.71 6.21 3.91%
P/EPS 14.72 15.23 -27.29 -102.78 82.53 -20.98 -34.40 -
EY 6.79 6.56 -3.66 -0.97 1.21 -4.77 -2.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.27 0.35 0.44 0.50 0.53 0.31 12.83%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/08/07 14/09/06 30/08/05 26/08/04 28/08/03 30/08/02 30/08/01 -
Price 0.59 0.28 0.30 0.35 0.42 0.42 0.37 -
P/RPS 6.79 3.74 3.77 5.39 7.06 7.78 7.41 -1.44%
P/EPS 12.77 14.22 -26.41 -97.22 88.88 -18.75 -41.06 -
EY 7.83 7.03 -3.79 -1.03 1.13 -5.33 -2.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.25 0.34 0.41 0.54 0.48 0.37 6.82%

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