[INSAS] YoY Quarter Result on 2017-03-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show? YoY % Horiz. %
Quarter Result 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 62,641 37,121 76,459 113,838 84,673 139,690 65,965 -0.86% YoY % 68.75% -51.45% -32.84% 34.44% -39.39% 111.76% - Horiz. % 94.96% 56.27% 115.91% 172.57% 128.36% 211.76% 100.00%
PBT -49,685 30,643 10,698 68,001 20,526 30,354 32,485 - YoY % -262.14% 186.44% -84.27% 231.29% -32.38% -6.56% - Horiz. % -152.95% 94.33% 32.93% 209.33% 63.19% 93.44% 100.00%
Tax -1,808 -1,998 -2,805 -1,950 -612 -1,527 -1,766 0.39% YoY % 9.51% 28.77% -43.85% -218.63% 59.92% 13.53% - Horiz. % 102.38% 113.14% 158.83% 110.42% 34.65% 86.47% 100.00%
NP -51,493 28,645 7,893 66,051 19,914 28,827 30,719 - YoY % -279.76% 262.92% -88.05% 231.68% -30.92% -6.16% - Horiz. % -167.63% 93.25% 25.69% 215.02% 64.83% 93.84% 100.00%
NP to SH -51,484 28,543 7,930 66,204 18,578 28,116 30,686 - YoY % -280.37% 259.94% -88.02% 256.36% -33.92% -8.38% - Horiz. % -167.78% 93.02% 25.84% 215.75% 60.54% 91.62% 100.00%
Tax Rate - % 6.52 % 26.22 % 2.87 % 2.98 % 5.03 % 5.44 % - YoY % 0.00% -75.13% 813.59% -3.69% -40.76% -7.54% - Horiz. % 0.00% 119.85% 481.99% 52.76% 54.78% 92.46% 100.00%
Total Cost 114,134 8,476 68,566 47,787 64,759 110,863 35,246 21.61% YoY % 1,246.55% -87.64% 43.48% -26.21% -41.59% 214.54% - Horiz. % 323.82% 24.05% 194.54% 135.58% 183.73% 314.54% 100.00%
Net Worth 1,737,093 1,717,188 1,637,627 1,524,916 1,309,054 1,262,893 1,178,182 6.68% YoY % 1.16% 4.86% 7.39% 16.49% 3.66% 7.19% - Horiz. % 147.44% 145.75% 139.00% 129.43% 111.11% 107.19% 100.00%
Dividend 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 1,737,093 1,717,188 1,637,627 1,524,916 1,309,054 1,262,893 1,178,182 6.68% YoY % 1.16% 4.86% 7.39% 16.49% 3.66% 7.19% - Horiz. % 147.44% 145.75% 139.00% 129.43% 111.11% 107.19% 100.00%
NOSH 663,013 663,007 663,007 663,007 661,138 664,680 665,639 -0.07% YoY % 0.00% 0.00% 0.00% 0.28% -0.53% -0.14% - Horiz. % 99.61% 99.60% 99.60% 99.60% 99.32% 99.86% 100.00%
Ratio Analysis 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin -82.20 % 77.17 % 10.32 % 58.02 % 23.52 % 20.64 % 46.57 % - YoY % -206.52% 647.77% -82.21% 146.68% 13.95% -55.68% - Horiz. % -176.51% 165.71% 22.16% 124.59% 50.50% 44.32% 100.00%
ROE -2.96 % 1.66 % 0.48 % 4.34 % 1.42 % 2.23 % 2.60 % - YoY % -278.31% 245.83% -88.94% 205.63% -36.32% -14.23% - Horiz. % -113.85% 63.85% 18.46% 166.92% 54.62% 85.77% 100.00%
Per Share 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 9.45 5.60 11.53 17.17 12.81 21.02 9.91 -0.79% YoY % 68.75% -51.43% -32.85% 34.04% -39.06% 112.11% - Horiz. % 95.36% 56.51% 116.35% 173.26% 129.26% 212.11% 100.00%
EPS -7.76 4.31 1.20 9.99 2.81 4.23 4.61 - YoY % -280.05% 259.17% -87.99% 255.52% -33.57% -8.24% - Horiz. % -168.33% 93.49% 26.03% 216.70% 60.95% 91.76% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 2.6200 2.5900 2.4700 2.3000 1.9800 1.9000 1.7700 6.75% YoY % 1.16% 4.86% 7.39% 16.16% 4.21% 7.34% - Horiz. % 148.02% 146.33% 139.55% 129.94% 111.86% 107.34% 100.00%
Adjusted Per Share Value based on latest NOSH - 693,385 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 9.03 5.35 11.03 16.42 12.21 20.15 9.51 -0.86% YoY % 68.79% -51.50% -32.83% 34.48% -39.40% 111.88% - Horiz. % 94.95% 56.26% 115.98% 172.66% 128.39% 211.88% 100.00%
EPS -7.43 4.12 1.14 9.55 2.68 4.05 4.43 - YoY % -280.34% 261.40% -88.06% 256.34% -33.83% -8.58% - Horiz. % -167.72% 93.00% 25.73% 215.58% 60.50% 91.42% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 2.5052 2.4765 2.3618 2.1992 1.8879 1.8213 1.6992 6.68% YoY % 1.16% 4.86% 7.39% 16.49% 3.66% 7.19% - Horiz. % 147.43% 145.75% 138.99% 129.43% 111.11% 107.19% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 0.4900 0.7600 0.8200 0.8900 0.7150 0.8800 1.2500 -
P/RPS 5.19 13.57 7.11 5.18 5.58 4.19 12.61 -13.74% YoY % -61.75% 90.86% 37.26% -7.17% 33.17% -66.77% - Horiz. % 41.16% 107.61% 56.38% 41.08% 44.25% 33.23% 100.00%
P/EPS -6.31 17.65 68.56 8.91 25.44 20.80 27.11 - YoY % -135.75% -74.26% 669.47% -64.98% 22.31% -23.28% - Horiz. % -23.28% 65.11% 252.90% 32.87% 93.84% 76.72% 100.00%
EY -15.85 5.66 1.46 11.22 3.93 4.81 3.69 - YoY % -380.04% 287.67% -86.99% 185.50% -18.30% 30.35% - Horiz. % -429.54% 153.39% 39.57% 304.07% 106.50% 130.35% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.19 0.29 0.33 0.39 0.36 0.46 0.71 -19.71% YoY % -34.48% -12.12% -15.38% 8.33% -21.74% -35.21% - Horiz. % 26.76% 40.85% 46.48% 54.93% 50.70% 64.79% 100.00%
Price Multiplier on Announcement Date 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 21/05/20 23/05/19 22/05/18 24/05/17 26/05/16 15/05/15 29/05/14 -
Price 0.6400 0.7000 0.8750 0.9250 0.7000 0.9650 1.2200 -
P/RPS 6.77 12.50 7.59 5.39 5.47 4.59 12.31 -9.48% YoY % -45.84% 64.69% 40.82% -1.46% 19.17% -62.71% - Horiz. % 55.00% 101.54% 61.66% 43.79% 44.44% 37.29% 100.00%
P/EPS -8.24 16.26 73.16 9.26 24.91 22.81 26.46 - YoY % -150.68% -77.77% 690.06% -62.83% 9.21% -13.79% - Horiz. % -31.14% 61.45% 276.49% 35.00% 94.14% 86.21% 100.00%
EY -12.13 6.15 1.37 10.80 4.01 4.38 3.78 - YoY % -297.24% 348.91% -87.31% 169.33% -8.45% 15.87% - Horiz. % -320.90% 162.70% 36.24% 285.71% 106.08% 115.87% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.24 0.27 0.35 0.40 0.35 0.51 0.69 -16.13% YoY % -11.11% -22.86% -12.50% 14.29% -31.37% -26.09% - Horiz. % 34.78% 39.13% 50.72% 57.97% 50.72% 73.91% 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