[INSAS] YoY Quarter Result on 30-Jun-2006 [#4]

Stock
[INSAS] INSAS BHD
Announcement Date
14-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Jun-2006 [#4]
Profit Trend
QoQ- 388.28%
YoY- 272.14%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 75,863 72,408 52,209 45,305 48,447 39,427 37,436 12.48%
PBT 27,530 621 27,133 12,682 -6,949 1,244 1,488 62.55%
Tax -3,319 -1,224 1,113 -527 -96 -3,429 1,485 -
NP 24,211 -603 28,246 12,155 -7,045 -2,185 2,973 41.79%
-
NP to SH 22,318 -2,375 27,751 11,914 -6,921 -2,185 2,973 39.88%
-
Tax Rate 12.06% 197.10% -4.10% 4.16% - 275.64% -99.80% -
Total Cost 51,652 73,011 23,963 33,150 55,492 41,612 34,463 6.97%
-
Net Worth 741,801 650,813 642,648 683,678 536,117 515,902 490,721 7.12%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 741,801 650,813 642,648 683,678 536,117 515,902 490,721 7.12%
NOSH 639,484 597,076 600,606 605,025 609,224 606,944 629,130 0.27%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 31.91% -0.83% 54.10% 26.83% -14.54% -5.54% 7.94% -
ROE 3.01% -0.36% 4.32% 1.74% -1.29% -0.42% 0.61% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 11.86 12.13 8.69 7.49 7.95 6.50 5.95 12.17%
EPS 3.49 -0.40 4.62 1.97 -1.14 -0.36 0.48 39.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.16 1.09 1.07 1.13 0.88 0.85 0.78 6.83%
Adjusted Per Share Value based on latest NOSH - 605,025
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 10.94 10.44 7.53 6.53 6.99 5.69 5.40 12.47%
EPS 3.22 -0.34 4.00 1.72 -1.00 -0.32 0.43 39.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0697 0.9385 0.9268 0.9859 0.7731 0.744 0.7077 7.12%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.41 0.40 0.68 0.30 0.31 0.37 0.39 -
P/RPS 3.46 3.30 7.82 4.01 3.90 5.70 6.55 -10.08%
P/EPS 11.75 -100.56 14.72 15.23 -27.29 -102.78 82.53 -27.71%
EY 8.51 -0.99 6.79 6.56 -3.66 -0.97 1.21 38.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.37 0.64 0.27 0.35 0.44 0.50 -5.76%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 27/08/09 27/08/08 29/08/07 14/09/06 30/08/05 26/08/04 28/08/03 -
Price 0.44 0.34 0.59 0.28 0.30 0.35 0.42 -
P/RPS 3.71 2.80 6.79 3.74 3.77 5.39 7.06 -10.15%
P/EPS 12.61 -85.48 12.77 14.22 -26.41 -97.22 88.88 -27.75%
EY 7.93 -1.17 7.83 7.03 -3.79 -1.03 1.13 38.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.31 0.55 0.25 0.34 0.41 0.54 -5.68%

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