[INSBIO] QoQ Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[INSBIO] INS BIOSCIENCE BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -1558.26%
YoY- -299.7%
Quarter Report
Latest QR
Upcoming QR
INSBIO's Result
INSBIO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 92,412 57,486 31,224 23,201 25,961 28,180 25,388 136.44%
PBT 1,483 836 400 -13,171 -1,266 706 456 119.35%
Tax -31 0 -188 524 504 -324 -352 -80.17%
NP 1,452 836 212 -12,647 -762 382 104 478.88%
-
NP to SH 1,452 836 212 -12,647 -762 382 104 478.88%
-
Tax Rate 2.09% 0.00% 47.00% - - 45.89% 77.19% -
Total Cost 90,960 56,650 31,012 35,848 26,723 27,798 25,284 134.60%
-
Net Worth 42,107 40,685 38,345 41,468 53,396 51,651 49,088 -9.71%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 42,107 40,685 38,345 41,468 53,396 51,651 49,088 -9.71%
NOSH 284,705 278,666 265,000 286,780 285,999 272,857 260,000 6.23%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 1.57% 1.45% 0.68% -54.51% -2.94% 1.36% 0.41% -
ROE 3.45% 2.05% 0.55% -30.50% -1.43% 0.74% 0.21% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 32.46 20.63 11.78 8.09 9.08 10.33 9.76 122.64%
EPS 0.51 0.30 0.08 -4.41 -0.27 0.14 0.04 444.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1479 0.146 0.1447 0.1446 0.1867 0.1893 0.1888 -15.00%
Adjusted Per Share Value based on latest NOSH - 286,817
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 32.09 19.96 10.84 8.06 9.01 9.78 8.82 136.37%
EPS 0.50 0.29 0.07 -4.39 -0.26 0.13 0.04 437.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1462 0.1413 0.1331 0.144 0.1854 0.1793 0.1704 -9.69%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.21 0.21 0.19 0.23 0.21 0.25 0.23 -
P/RPS 0.65 1.02 1.61 2.84 2.31 2.42 2.36 -57.63%
P/EPS 41.18 70.00 237.50 -5.22 -78.75 178.57 575.00 -82.72%
EY 2.43 1.43 0.42 -19.17 -1.27 0.56 0.17 488.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 1.44 1.31 1.59 1.12 1.32 1.22 10.64%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 22/11/07 06/09/07 16/05/07 27/02/07 22/11/06 29/08/06 30/05/06 -
Price 0.25 0.22 0.19 0.22 0.23 0.23 0.29 -
P/RPS 0.77 1.07 1.61 2.72 2.53 2.23 2.97 -59.30%
P/EPS 49.02 73.33 237.50 -4.99 -86.25 164.29 725.00 -83.37%
EY 2.04 1.36 0.42 -20.05 -1.16 0.61 0.14 495.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.69 1.51 1.31 1.52 1.23 1.22 1.54 6.38%

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