[INSBIO] QoQ Annualized Quarter Result on 31-Dec-2007

Stock
[INSBIO] INS BIOSCIENCE BHD
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007
Profit Trend
QoQ- 3.17%
YoY- 111.84%
Quarter Report
Latest QR
Upcoming QR
INSBIO's Result
INSBIO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 77,808 89,156 96,306 91,061 92,412 57,486 31,224 83.49%
PBT 2,238 4,248 2,373 1,648 1,483 836 400 214.17%
Tax -318 -436 -188 -150 -31 0 -188 41.82%
NP 1,920 3,812 2,184 1,498 1,452 836 212 332.74%
-
NP to SH 2,110 3,836 2,207 1,498 1,452 836 212 360.76%
-
Tax Rate 14.21% 10.26% 7.92% 9.10% 2.09% 0.00% 47.00% -
Total Cost 75,888 85,344 94,122 89,563 90,960 56,650 31,012 81.29%
-
Net Worth 0 44,992 43,505 42,754 42,107 40,685 38,345 -
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 0 44,992 43,505 42,754 42,107 40,685 38,345 -
NOSH 285,694 286,760 283,421 285,600 284,705 278,666 265,000 5.12%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 2.47% 4.28% 2.27% 1.65% 1.57% 1.45% 0.68% -
ROE 0.00% 8.53% 5.07% 3.50% 3.45% 2.05% 0.55% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 27.23 31.09 33.98 31.88 32.46 20.63 11.78 74.55%
EPS 0.74 1.32 0.77 0.52 0.51 0.30 0.08 338.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.1569 0.1535 0.1497 0.1479 0.146 0.1447 -
Adjusted Per Share Value based on latest NOSH - 287,500
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 27.02 30.96 33.44 31.62 32.09 19.96 10.84 83.53%
EPS 0.73 1.33 0.77 0.52 0.50 0.29 0.07 375.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.1562 0.1511 0.1485 0.1462 0.1413 0.1331 -
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.21 0.24 0.22 0.25 0.21 0.21 0.19 -
P/RPS 0.77 0.77 0.65 0.78 0.65 1.02 1.61 -38.76%
P/EPS 28.43 17.94 28.25 47.66 41.18 70.00 237.50 -75.61%
EY 3.52 5.57 3.54 2.10 2.43 1.43 0.42 311.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.53 1.43 1.67 1.42 1.44 1.31 -
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 25/11/08 22/08/08 27/05/08 29/02/08 22/11/07 06/09/07 16/05/07 -
Price 0.16 0.22 0.25 0.23 0.25 0.22 0.19 -
P/RPS 0.59 0.71 0.74 0.72 0.77 1.07 1.61 -48.69%
P/EPS 21.66 16.45 32.10 43.85 49.02 73.33 237.50 -79.65%
EY 4.62 6.08 3.12 2.28 2.04 1.36 0.42 392.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.40 1.63 1.54 1.69 1.51 1.31 -

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