[INSBIO] QoQ Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[INSBIO] INS BIOSCIENCE BHD
Announcement Date
06-Sep-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 294.34%
YoY- 118.85%
Quarter Report
Latest QR
Upcoming QR
INSBIO's Result
INSBIO's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 96,306 91,061 92,412 57,486 31,224 23,201 25,961 139.44%
PBT 2,373 1,648 1,483 836 400 -13,171 -1,266 -
Tax -188 -150 -31 0 -188 524 504 -
NP 2,184 1,498 1,452 836 212 -12,647 -762 -
-
NP to SH 2,207 1,498 1,452 836 212 -12,647 -762 -
-
Tax Rate 7.92% 9.10% 2.09% 0.00% 47.00% - - -
Total Cost 94,122 89,563 90,960 56,650 31,012 35,848 26,723 131.31%
-
Net Worth 43,505 42,754 42,107 40,685 38,345 41,468 53,396 -12.75%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 43,505 42,754 42,107 40,685 38,345 41,468 53,396 -12.75%
NOSH 283,421 285,600 284,705 278,666 265,000 286,780 285,999 -0.60%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 2.27% 1.65% 1.57% 1.45% 0.68% -54.51% -2.94% -
ROE 5.07% 3.50% 3.45% 2.05% 0.55% -30.50% -1.43% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 33.98 31.88 32.46 20.63 11.78 8.09 9.08 140.84%
EPS 0.77 0.52 0.51 0.30 0.08 -4.41 -0.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1535 0.1497 0.1479 0.146 0.1447 0.1446 0.1867 -12.22%
Adjusted Per Share Value based on latest NOSH - 280,769
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 33.44 31.62 32.09 19.96 10.84 8.06 9.01 139.52%
EPS 0.77 0.52 0.50 0.29 0.07 -4.39 -0.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1511 0.1485 0.1462 0.1413 0.1331 0.144 0.1854 -12.73%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.22 0.25 0.21 0.21 0.19 0.23 0.21 -
P/RPS 0.65 0.78 0.65 1.02 1.61 2.84 2.31 -57.02%
P/EPS 28.25 47.66 41.18 70.00 237.50 -5.22 -78.75 -
EY 3.54 2.10 2.43 1.43 0.42 -19.17 -1.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 1.67 1.42 1.44 1.31 1.59 1.12 17.67%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 27/05/08 29/02/08 22/11/07 06/09/07 16/05/07 27/02/07 22/11/06 -
Price 0.25 0.23 0.25 0.22 0.19 0.22 0.23 -
P/RPS 0.74 0.72 0.77 1.07 1.61 2.72 2.53 -55.90%
P/EPS 32.10 43.85 49.02 73.33 237.50 -4.99 -86.25 -
EY 3.12 2.28 2.04 1.36 0.42 -20.05 -1.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 1.54 1.69 1.51 1.31 1.52 1.23 20.62%

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