[INSAS] QoQ Quarter Result on 2014-09-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 87,333 139,690 108,664 71,115 57,391 65,965 80,670 5.45% QoQ % -37.48% 28.55% 52.80% 23.91% -13.00% -18.23% - Horiz. % 108.26% 173.16% 134.70% 88.16% 71.14% 81.77% 100.00%
PBT 33,212 30,354 10,107 25,238 34,839 32,485 42,280 -14.90% QoQ % 9.42% 200.33% -59.95% -27.56% 7.25% -23.17% - Horiz. % 78.55% 71.79% 23.90% 59.69% 82.40% 76.83% 100.00%
Tax -590 -1,527 -2,777 -1,534 -5,675 -1,766 -1,154 -36.14% QoQ % 61.36% 45.01% -81.03% 72.97% -221.35% -53.03% - Horiz. % 51.13% 132.32% 240.64% 132.93% 491.77% 153.03% 100.00%
NP 32,622 28,827 7,330 23,704 29,164 30,719 41,126 -14.35% QoQ % 13.16% 293.27% -69.08% -18.72% -5.06% -25.31% - Horiz. % 79.32% 70.09% 17.82% 57.64% 70.91% 74.69% 100.00%
NP to SH 32,442 28,116 6,832 23,739 29,395 30,686 40,923 -14.38% QoQ % 15.39% 311.53% -71.22% -19.24% -4.21% -25.02% - Horiz. % 79.28% 68.70% 16.69% 58.01% 71.83% 74.98% 100.00%
Tax Rate 1.78 % 5.03 % 27.48 % 6.08 % 16.29 % 5.44 % 2.73 % -24.87% QoQ % -64.61% -81.70% 351.97% -62.68% 199.45% 99.27% - Horiz. % 65.20% 184.25% 1,006.59% 222.71% 596.70% 199.27% 100.00%
Total Cost 54,711 110,863 101,334 47,411 28,227 35,246 39,544 24.24% QoQ % -50.65% 9.40% 113.74% 67.96% -19.91% -10.87% - Horiz. % 138.35% 280.35% 256.26% 119.89% 71.38% 89.13% 100.00%
Net Worth 660,295 1,262,893 1,219,043 1,196,924 665,123 1,178,182 1,128,682 -30.12% QoQ % -47.72% 3.60% 1.85% 79.96% -43.55% 4.39% - Horiz. % 58.50% 111.89% 108.01% 106.05% 58.93% 104.39% 100.00%
Dividend 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - 6,649 - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 28.01 % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 660,295 1,262,893 1,219,043 1,196,924 665,123 1,178,182 1,128,682 -30.12% QoQ % -47.72% 3.60% 1.85% 79.96% -43.55% 4.39% - Horiz. % 58.50% 111.89% 108.01% 106.05% 58.93% 104.39% 100.00%
NOSH 660,295 664,680 669,803 664,957 665,123 665,639 660,048 0.03% QoQ % -0.66% -0.76% 0.73% -0.02% -0.08% 0.85% - Horiz. % 100.04% 100.70% 101.48% 100.74% 100.77% 100.85% 100.00%
Ratio Analysis 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 37.35 % 20.64 % 6.75 % 33.33 % 50.82 % 46.57 % 50.98 % -18.78% QoQ % 80.96% 205.78% -79.75% -34.42% 9.13% -8.65% - Horiz. % 73.26% 40.49% 13.24% 65.38% 99.69% 91.35% 100.00%
ROE 4.91 % 2.23 % 0.56 % 1.98 % 4.42 % 2.60 % 3.63 % 22.37% QoQ % 120.18% 298.21% -71.72% -55.20% 70.00% -28.37% - Horiz. % 135.26% 61.43% 15.43% 54.55% 121.76% 71.63% 100.00%
Per Share 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 13.23 21.02 16.22 10.69 8.63 9.91 12.22 5.45% QoQ % -37.06% 29.59% 51.73% 23.87% -12.92% -18.90% - Horiz. % 108.27% 172.01% 132.73% 87.48% 70.62% 81.10% 100.00%
EPS 4.91 4.23 1.02 3.57 4.42 4.61 6.20 -14.44% QoQ % 16.08% 314.71% -71.43% -19.23% -4.12% -25.65% - Horiz. % 79.19% 68.23% 16.45% 57.58% 71.29% 74.35% 100.00%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.0000 1.9000 1.8200 1.8000 1.0000 1.7700 1.7100 -30.14% QoQ % -47.37% 4.40% 1.11% 80.00% -43.50% 3.51% - Horiz. % 58.48% 111.11% 106.43% 105.26% 58.48% 103.51% 100.00%
Adjusted Per Share Value based on latest NOSH - 693,386 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 12.60 20.15 15.67 10.26 8.28 9.51 11.63 5.50% QoQ % -37.47% 28.59% 52.73% 23.91% -12.93% -18.23% - Horiz. % 108.34% 173.26% 134.74% 88.22% 71.20% 81.77% 100.00%
EPS 4.68 4.05 0.99 3.42 4.24 4.43 5.90 -14.35% QoQ % 15.56% 309.09% -71.05% -19.34% -4.29% -24.92% - Horiz. % 79.32% 68.64% 16.78% 57.97% 71.86% 75.08% 100.00%
DPS 0.00 0.00 0.00 0.96 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.9523 1.8213 1.7581 1.7262 0.9592 1.6992 1.6278 -30.12% QoQ % -47.71% 3.59% 1.85% 79.96% -43.55% 4.39% - Horiz. % 58.50% 111.89% 108.00% 106.04% 58.93% 104.39% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.8200 0.8800 0.7950 1.2300 1.1900 1.2500 0.8750 -
P/RPS 6.20 4.19 4.90 11.50 13.79 12.61 7.16 -9.18% QoQ % 47.97% -14.49% -57.39% -16.61% 9.36% 76.12% - Horiz. % 86.59% 58.52% 68.44% 160.61% 192.60% 176.12% 100.00%
P/EPS 16.69 20.80 77.94 34.45 26.93 27.11 14.11 11.88% QoQ % -19.76% -73.31% 126.24% 27.92% -0.66% 92.13% - Horiz. % 118.28% 147.41% 552.37% 244.15% 190.86% 192.13% 100.00%
EY 5.99 4.81 1.28 2.90 3.71 3.69 7.09 -10.66% QoQ % 24.53% 275.78% -55.86% -21.83% 0.54% -47.95% - Horiz. % 84.49% 67.84% 18.05% 40.90% 52.33% 52.05% 100.00%
DY 0.00 0.00 0.00 0.81 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.82 0.46 0.44 0.68 1.19 0.71 0.51 37.36% QoQ % 78.26% 4.55% -35.29% -42.86% 67.61% 39.22% - Horiz. % 160.78% 90.20% 86.27% 133.33% 233.33% 139.22% 100.00%
Price Multiplier on Announcement Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 17/08/15 15/05/15 27/02/15 27/11/14 26/08/14 29/05/14 21/02/14 -
Price 0.6400 0.9650 0.9000 1.1500 1.2700 1.2200 0.9050 -
P/RPS 4.84 4.59 5.55 10.75 14.72 12.31 7.40 -24.71% QoQ % 5.45% -17.30% -48.37% -26.97% 19.58% 66.35% - Horiz. % 65.41% 62.03% 75.00% 145.27% 198.92% 166.35% 100.00%
P/EPS 13.03 22.81 88.24 32.21 28.74 26.46 14.60 -7.32% QoQ % -42.88% -74.15% 173.95% 12.07% 8.62% 81.23% - Horiz. % 89.25% 156.23% 604.38% 220.62% 196.85% 181.23% 100.00%
EY 7.68 4.38 1.13 3.10 3.48 3.78 6.85 7.95% QoQ % 75.34% 287.61% -63.55% -10.92% -7.94% -44.82% - Horiz. % 112.12% 63.94% 16.50% 45.26% 50.80% 55.18% 100.00%
DY 0.00 0.00 0.00 0.87 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.64 0.51 0.49 0.64 1.27 0.69 0.53 13.44% QoQ % 25.49% 4.08% -23.44% -49.61% 84.06% 30.19% - Horiz. % 120.75% 96.23% 92.45% 120.75% 239.62% 130.19% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
IB-Q10914.pdf 
