[INSBIO] QoQ Annualized Quarter Result on 30-Sep-2009 [#2]

Announcement Date
23-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- 168.65%
YoY- -35.83%
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 77,016 74,451 67,650 61,322 55,388 65,626 76,848 0.14%
PBT 7,348 4,918 3,244 1,536 868 -9,947 1,013 276.08%
Tax -136 -347 -530 -182 -364 -360 -352 -47.04%
NP 7,212 4,571 2,713 1,354 504 -10,307 661 394.08%
-
NP to SH 7,428 5,405 2,880 1,354 504 -10,262 710 380.40%
-
Tax Rate 1.85% 7.06% 16.34% 11.85% 41.94% - 34.75% -
Total Cost 69,804 69,880 64,937 59,968 54,884 75,933 76,186 -5.68%
-
Net Worth 39,996 37,313 34,876 32,721 35,910 32,601 42,994 -4.71%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 39,996 37,313 34,876 32,721 35,910 32,601 42,994 -4.71%
NOSH 285,692 287,024 288,000 282,083 315,000 286,988 283,043 0.62%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 9.36% 6.14% 4.01% 2.21% 0.91% -15.71% 0.86% -
ROE 18.57% 14.49% 8.26% 4.14% 1.40% -31.48% 1.65% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 26.96 25.94 23.49 21.74 17.58 22.87 27.15 -0.46%
EPS 2.60 1.89 1.00 0.48 0.16 -3.58 0.25 378.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.13 0.1211 0.116 0.114 0.1136 0.1519 -5.30%
Adjusted Per Share Value based on latest NOSH - 290,000
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 26.74 25.85 23.49 21.29 19.23 22.79 26.68 0.15%
EPS 2.58 1.88 1.00 0.47 0.18 -3.56 0.25 376.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1389 0.1296 0.1211 0.1136 0.1247 0.1132 0.1493 -4.71%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.19 0.19 0.20 0.16 0.19 0.12 0.20 -
P/RPS 0.70 0.73 0.85 0.74 1.08 0.52 0.74 -3.64%
P/EPS 7.31 10.09 20.00 33.33 118.75 -3.36 79.71 -79.75%
EY 13.68 9.91 5.00 3.00 0.84 -29.80 1.25 395.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 1.46 1.65 1.38 1.67 1.06 1.32 2.01%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 25/08/10 26/05/10 24/02/10 23/11/09 25/08/09 29/05/09 25/02/09 -
Price 0.20 0.19 0.20 0.16 0.15 0.15 0.17 -
P/RPS 0.74 0.73 0.85 0.74 0.85 0.66 0.63 11.35%
P/EPS 7.69 10.09 20.00 33.33 93.75 -4.19 67.75 -76.65%
EY 13.00 9.91 5.00 3.00 1.07 -23.84 1.48 327.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 1.46 1.65 1.38 1.32 1.32 1.12 17.74%

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