[INSAS] YoY Quarter Result on 30-Jun-2009 [#4]

Stock
[INSAS] INSAS BHD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- 547.84%
YoY- 1039.71%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 61,443 56,263 121,771 75,863 72,408 52,209 45,305 5.20%
PBT -17,724 40,932 11,477 27,530 621 27,133 12,682 -
Tax 1,837 -1,448 888 -3,319 -1,224 1,113 -527 -
NP -15,887 39,484 12,365 24,211 -603 28,246 12,155 -
-
NP to SH -14,030 40,377 9,837 22,318 -2,375 27,751 11,914 -
-
Tax Rate - 3.54% -7.74% 12.06% 197.10% -4.10% 4.16% -
Total Cost 77,330 16,779 109,406 51,652 73,011 23,963 33,150 15.14%
-
Net Worth 958,653 684,818 659,999 741,801 650,813 642,648 683,678 5.79%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 958,653 684,818 659,999 741,801 650,813 642,648 683,678 5.79%
NOSH 684,752 684,818 659,999 639,484 597,076 600,606 605,025 2.08%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin -25.86% 70.18% 10.15% 31.91% -0.83% 54.10% 26.83% -
ROE -1.46% 5.90% 1.49% 3.01% -0.36% 4.32% 1.74% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 8.97 8.22 18.45 11.86 12.13 8.69 7.49 3.04%
EPS -2.05 5.89 1.46 3.49 -0.40 4.62 1.97 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.40 1.00 1.00 1.16 1.09 1.07 1.13 3.63%
Adjusted Per Share Value based on latest NOSH - 639,484
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 8.86 8.11 17.56 10.94 10.44 7.53 6.53 5.21%
EPS -2.02 5.82 1.42 3.22 -0.34 4.00 1.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3825 0.9876 0.9518 1.0697 0.9385 0.9268 0.9859 5.79%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.41 0.50 0.48 0.41 0.40 0.68 0.30 -
P/RPS 4.57 6.09 2.60 3.46 3.30 7.82 4.01 2.20%
P/EPS -20.01 8.48 32.20 11.75 -100.56 14.72 15.23 -
EY -5.00 11.79 3.11 8.51 -0.99 6.79 6.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.50 0.48 0.35 0.37 0.64 0.27 1.19%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 30/08/12 25/08/11 25/08/10 27/08/09 27/08/08 29/08/07 14/09/06 -
Price 0.41 0.47 0.49 0.44 0.34 0.59 0.28 -
P/RPS 4.57 5.72 2.66 3.71 2.80 6.79 3.74 3.39%
P/EPS -20.01 7.97 32.88 12.61 -85.48 12.77 14.22 -
EY -5.00 12.54 3.04 7.93 -1.17 7.83 7.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.47 0.49 0.38 0.31 0.55 0.25 2.50%

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