[INSAS] YoY TTM Result on 30-Sep-2003 [#1]

Stock
[INSAS] INSAS BHD
Announcement Date
24-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- 295.55%
YoY--%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/01 30/09/02 30/09/00 CAGR
Revenue 160,266 182,957 161,508 145,067 136,631 134,104 402,782 -14.23%
PBT 28,934 21,964 32,624 15,866 -36,304 -83,946 11,185 17.15%
Tax -2,231 -4,705 -10,586 -3,122 38,014 -8,817 22,154 -
NP 26,703 17,259 22,038 12,744 1,710 -92,763 33,339 -3.62%
-
NP to SH 25,562 16,693 22,038 12,744 -43,213 -92,763 6,252 26.43%
-
Tax Rate 7.71% 21.42% 32.45% 19.68% - - -198.07% -
Total Cost 133,563 165,698 139,470 132,323 134,921 226,867 369,443 -15.59%
-
Net Worth 687,674 540,960 531,384 495,326 622,928 533,510 651,412 0.90%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/01 30/09/02 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/01 30/09/02 30/09/00 CAGR
Net Worth 687,674 540,960 531,384 495,326 622,928 533,510 651,412 0.90%
NOSH 603,223 607,820 610,786 611,514 610,714 613,230 598,999 0.11%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/01 30/09/02 30/09/00 CAGR
NP Margin 16.66% 9.43% 13.65% 8.78% 1.25% -69.17% 8.28% -
ROE 3.72% 3.09% 4.15% 2.57% -6.94% -17.39% 0.96% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/01 30/09/02 30/09/00 CAGR
RPS 26.57 30.10 26.44 23.72 22.37 21.87 67.24 -14.33%
EPS 4.24 2.75 3.61 2.08 -7.08 -15.13 1.04 26.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 0.89 0.87 0.81 1.02 0.87 1.0875 0.78%
Adjusted Per Share Value based on latest NOSH - 611,514
30/09/06 30/09/05 30/09/04 30/09/03 30/09/01 30/09/02 30/09/00 CAGR
RPS 23.11 26.38 23.29 20.92 19.70 19.34 58.08 -14.23%
EPS 3.69 2.41 3.18 1.84 -6.23 -13.38 0.90 26.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9917 0.7801 0.7663 0.7143 0.8983 0.7694 0.9394 0.90%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/01 30/09/02 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 28/09/01 30/09/02 29/09/00 -
Price 0.28 0.28 0.36 0.39 0.29 0.32 0.52 -
P/RPS 1.05 0.93 1.36 1.64 1.30 1.46 0.77 5.30%
P/EPS 6.61 10.20 9.98 18.71 -4.10 -2.12 49.82 -28.57%
EY 15.13 9.81 10.02 5.34 -24.40 -47.27 2.01 39.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.31 0.41 0.48 0.28 0.37 0.48 -10.29%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/01 30/09/02 30/09/00 CAGR
Date 29/11/06 25/11/05 26/11/04 21/11/03 11/12/01 29/11/02 30/11/00 -
Price 0.40 0.23 0.38 0.42 0.41 0.32 0.47 -
P/RPS 1.51 0.76 1.44 1.77 1.83 1.46 0.70 13.66%
P/EPS 9.44 8.37 10.53 20.15 -5.79 -2.12 45.03 -22.91%
EY 10.59 11.94 9.50 4.96 -17.26 -47.27 2.22 29.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.26 0.44 0.52 0.40 0.37 0.43 -3.37%

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