[INSBIO] QoQ Annualized Quarter Result on 30-Sep-2007

Announcement Date
22-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007
Profit Trend
QoQ- 73.68%
YoY- 290.38%
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 89,156 96,306 91,061 92,412 57,486 31,224 23,201 145.53%
PBT 4,248 2,373 1,648 1,483 836 400 -13,171 -
Tax -436 -188 -150 -31 0 -188 524 -
NP 3,812 2,184 1,498 1,452 836 212 -12,647 -
-
NP to SH 3,836 2,207 1,498 1,452 836 212 -12,647 -
-
Tax Rate 10.26% 7.92% 9.10% 2.09% 0.00% 47.00% - -
Total Cost 85,344 94,122 89,563 90,960 56,650 31,012 35,848 78.38%
-
Net Worth 44,992 43,505 42,754 42,107 40,685 38,345 41,468 5.59%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 44,992 43,505 42,754 42,107 40,685 38,345 41,468 5.59%
NOSH 286,760 283,421 285,600 284,705 278,666 265,000 286,780 -0.00%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 4.28% 2.27% 1.65% 1.57% 1.45% 0.68% -54.51% -
ROE 8.53% 5.07% 3.50% 3.45% 2.05% 0.55% -30.50% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 31.09 33.98 31.88 32.46 20.63 11.78 8.09 145.54%
EPS 1.32 0.77 0.52 0.51 0.30 0.08 -4.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1569 0.1535 0.1497 0.1479 0.146 0.1447 0.1446 5.59%
Adjusted Per Share Value based on latest NOSH - 289,473
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 30.96 33.44 31.62 32.09 19.96 10.84 8.06 145.47%
EPS 1.33 0.77 0.52 0.50 0.29 0.07 -4.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1562 0.1511 0.1485 0.1462 0.1413 0.1331 0.144 5.57%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.24 0.22 0.25 0.21 0.21 0.19 0.23 -
P/RPS 0.77 0.65 0.78 0.65 1.02 1.61 2.84 -58.14%
P/EPS 17.94 28.25 47.66 41.18 70.00 237.50 -5.22 -
EY 5.57 3.54 2.10 2.43 1.43 0.42 -19.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 1.43 1.67 1.42 1.44 1.31 1.59 -2.53%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 22/08/08 27/05/08 29/02/08 22/11/07 06/09/07 16/05/07 27/02/07 -
Price 0.22 0.25 0.23 0.25 0.22 0.19 0.22 -
P/RPS 0.71 0.74 0.72 0.77 1.07 1.61 2.72 -59.18%
P/EPS 16.45 32.10 43.85 49.02 73.33 237.50 -4.99 -
EY 6.08 3.12 2.28 2.04 1.36 0.42 -20.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.63 1.54 1.69 1.51 1.31 1.52 -5.33%

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