[INSBIO] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[INSBIO] INS BIOSCIENCE BHD
Announcement Date
22-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -299.65%
YoY- -109.47%
Quarter Report
Latest QR
Upcoming QR
INSBIO's Result
INSBIO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 57,486 31,224 23,201 25,961 28,180 25,388 30,353 53.25%
PBT 836 400 -13,171 -1,266 706 456 8,123 -78.12%
Tax 0 -188 524 504 -324 -352 -1,790 -
NP 836 212 -12,647 -762 382 104 6,333 -74.17%
-
NP to SH 836 212 -12,647 -762 382 104 6,333 -74.17%
-
Tax Rate 0.00% 47.00% - - 45.89% 77.19% 22.04% -
Total Cost 56,650 31,012 35,848 26,723 27,798 25,284 24,020 77.45%
-
Net Worth 40,685 38,345 41,468 53,396 51,651 49,088 37,343 5.89%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 40,685 38,345 41,468 53,396 51,651 49,088 37,343 5.89%
NOSH 278,666 265,000 286,780 285,999 272,857 260,000 210,981 20.44%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 1.45% 0.68% -54.51% -2.94% 1.36% 0.41% 20.86% -
ROE 2.05% 0.55% -30.50% -1.43% 0.74% 0.21% 16.96% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 20.63 11.78 8.09 9.08 10.33 9.76 14.39 27.22%
EPS 0.30 0.08 -4.41 -0.27 0.14 0.04 3.31 -79.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.146 0.1447 0.1446 0.1867 0.1893 0.1888 0.177 -12.07%
Adjusted Per Share Value based on latest NOSH - 282,592
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 19.96 10.84 8.06 9.01 9.78 8.82 10.54 53.24%
EPS 0.29 0.07 -4.39 -0.26 0.13 0.04 2.20 -74.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1413 0.1331 0.144 0.1854 0.1793 0.1704 0.1297 5.89%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.21 0.19 0.23 0.21 0.25 0.23 0.20 -
P/RPS 1.02 1.61 2.84 2.31 2.42 2.36 1.39 -18.68%
P/EPS 70.00 237.50 -5.22 -78.75 178.57 575.00 6.66 381.89%
EY 1.43 0.42 -19.17 -1.27 0.56 0.17 15.01 -79.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 1.31 1.59 1.12 1.32 1.22 1.13 17.59%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 06/09/07 16/05/07 27/02/07 22/11/06 29/08/06 30/05/06 28/02/06 -
Price 0.22 0.19 0.22 0.23 0.23 0.29 0.26 -
P/RPS 1.07 1.61 2.72 2.53 2.23 2.97 1.81 -29.63%
P/EPS 73.33 237.50 -4.99 -86.25 164.29 725.00 8.66 317.06%
EY 1.36 0.42 -20.05 -1.16 0.61 0.14 11.54 -76.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.51 1.31 1.52 1.23 1.22 1.54 1.47 1.81%

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