[INSAS] YoY Quarter Result on 31-Dec-2003 [#2]

Stock
[INSAS] INSAS BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- -56.78%
YoY- 243.77%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 85,804 40,679 49,849 35,237 36,951 33,643 40,827 13.17%
PBT 23,239 2,481 12,198 9,199 -3,028 -71,786 -24,265 -
Tax -824 -91 -2,418 -1,693 -2,193 71,786 24,265 -
NP 22,415 2,390 9,780 7,506 -5,221 0 0 -
-
NP to SH 21,820 2,039 9,780 7,506 -5,221 -76,031 -26,747 -
-
Tax Rate 3.55% 3.67% 19.82% 18.40% - - - -
Total Cost 63,389 38,289 40,069 27,731 42,172 33,643 40,827 7.60%
-
Net Worth 707,016 689,661 534,558 500,399 482,847 556,777 650,100 1.40%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 707,016 689,661 534,558 500,399 482,847 556,777 650,100 1.40%
NOSH 609,497 599,705 607,453 610,243 619,830 618,641 619,143 -0.26%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 26.12% 5.88% 19.62% 21.30% -14.13% 0.00% 0.00% -
ROE 3.09% 0.30% 1.83% 1.50% -1.08% -13.66% -4.11% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 14.08 6.78 8.21 5.77 5.96 5.44 6.59 13.48%
EPS 3.58 0.34 1.61 1.23 -0.84 -12.29 -4.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.16 1.15 0.88 0.82 0.779 0.90 1.05 1.67%
Adjusted Per Share Value based on latest NOSH - 610,243
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 12.37 5.87 7.19 5.08 5.33 4.85 5.89 13.15%
EPS 3.15 0.29 1.41 1.08 -0.75 -10.96 -3.86 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0196 0.9945 0.7709 0.7216 0.6963 0.8029 0.9375 1.40%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.41 0.22 0.36 0.44 0.29 0.40 0.36 -
P/RPS 2.91 3.24 4.39 7.62 4.86 7.36 5.46 -9.95%
P/EPS 11.45 64.71 22.36 35.77 -34.43 -3.25 -8.33 -
EY 8.73 1.55 4.47 2.80 -2.90 -30.73 -12.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.19 0.41 0.54 0.37 0.44 0.34 0.48%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 15/02/07 24/02/06 23/02/05 26/02/04 03/03/03 28/02/02 28/02/01 -
Price 0.60 0.26 0.38 0.52 0.42 0.40 0.38 -
P/RPS 4.26 3.83 4.63 9.01 7.05 7.36 5.76 -4.90%
P/EPS 16.76 76.47 23.60 42.28 -49.86 -3.25 -8.80 -
EY 5.97 1.31 4.24 2.37 -2.01 -30.73 -11.37 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.23 0.43 0.63 0.54 0.44 0.36 6.31%

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