[INSBIO] QoQ Annualized Quarter Result on 31-Mar-2006 [#1]

Stock
[INSBIO] INS BIOSCIENCE BHD
Announcement Date
30-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -98.36%
YoY--%
Quarter Report
Latest QR
Upcoming QR
INSBIO's Result
INSBIO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 23,201 25,961 28,180 25,388 30,353 31,422 30,118 -15.92%
PBT -13,171 -1,266 706 456 8,123 9,309 8,232 -
Tax 524 504 -324 -352 -1,790 -2,200 -2,802 -
NP -12,647 -762 382 104 6,333 7,109 5,430 -
-
NP to SH -12,647 -762 382 104 6,333 8,057 6,852 -
-
Tax Rate - - 45.89% 77.19% 22.04% 23.63% 34.04% -
Total Cost 35,848 26,723 27,798 25,284 24,020 24,313 24,688 28.14%
-
Net Worth 41,468 53,396 51,651 49,088 37,343 31,328 14,180 104.09%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 41,468 53,396 51,651 49,088 37,343 31,328 14,180 104.09%
NOSH 286,780 285,999 272,857 260,000 210,981 182,567 128,796 70.26%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin -54.51% -2.94% 1.36% 0.41% 20.86% 22.62% 18.03% -
ROE -30.50% -1.43% 0.74% 0.21% 16.96% 25.72% 48.32% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 8.09 9.08 10.33 9.76 14.39 17.21 23.38 -50.61%
EPS -4.41 -0.27 0.14 0.04 3.31 4.41 5.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1446 0.1867 0.1893 0.1888 0.177 0.1716 0.1101 19.86%
Adjusted Per Share Value based on latest NOSH - 260,000
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 8.06 9.01 9.78 8.82 10.54 10.91 10.46 -15.91%
EPS -4.39 -0.26 0.13 0.04 2.20 2.80 2.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.144 0.1854 0.1793 0.1704 0.1297 0.1088 0.0492 104.21%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 - -
Price 0.23 0.21 0.25 0.23 0.20 0.26 0.00 -
P/RPS 2.84 2.31 2.42 2.36 1.39 1.51 0.00 -
P/EPS -5.22 -78.75 178.57 575.00 6.66 5.89 0.00 -
EY -19.17 -1.27 0.56 0.17 15.01 16.97 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.59 1.12 1.32 1.22 1.13 1.52 0.00 -
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/02/07 22/11/06 29/08/06 30/05/06 28/02/06 23/11/05 21/07/05 -
Price 0.22 0.23 0.23 0.29 0.26 0.20 0.00 -
P/RPS 2.72 2.53 2.23 2.97 1.81 1.16 0.00 -
P/EPS -4.99 -86.25 164.29 725.00 8.66 4.53 0.00 -
EY -20.05 -1.16 0.61 0.14 11.54 22.07 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.52 1.23 1.22 1.54 1.47 1.17 0.00 -

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