[INSBIO] QoQ Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[INSBIO] INS BIOSCIENCE BHD
Announcement Date
16-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 101.68%
YoY- 103.85%
Quarter Report
Latest QR
Upcoming QR
INSBIO's Result
INSBIO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 91,061 92,412 57,486 31,224 23,201 25,961 28,180 118.10%
PBT 1,648 1,483 836 400 -13,171 -1,266 706 75.69%
Tax -150 -31 0 -188 524 504 -324 -40.07%
NP 1,498 1,452 836 212 -12,647 -762 382 148.05%
-
NP to SH 1,498 1,452 836 212 -12,647 -762 382 148.05%
-
Tax Rate 9.10% 2.09% 0.00% 47.00% - - 45.89% -
Total Cost 89,563 90,960 56,650 31,012 35,848 26,723 27,798 117.67%
-
Net Worth 42,754 42,107 40,685 38,345 41,468 53,396 51,651 -11.81%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 42,754 42,107 40,685 38,345 41,468 53,396 51,651 -11.81%
NOSH 285,600 284,705 278,666 265,000 286,780 285,999 272,857 3.08%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 1.65% 1.57% 1.45% 0.68% -54.51% -2.94% 1.36% -
ROE 3.50% 3.45% 2.05% 0.55% -30.50% -1.43% 0.74% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 31.88 32.46 20.63 11.78 8.09 9.08 10.33 111.53%
EPS 0.52 0.51 0.30 0.08 -4.41 -0.27 0.14 139.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1497 0.1479 0.146 0.1447 0.1446 0.1867 0.1893 -14.44%
Adjusted Per Share Value based on latest NOSH - 265,000
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 31.62 32.09 19.96 10.84 8.06 9.01 9.78 118.18%
EPS 0.52 0.50 0.29 0.07 -4.39 -0.26 0.13 151.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1485 0.1462 0.1413 0.1331 0.144 0.1854 0.1793 -11.77%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.25 0.21 0.21 0.19 0.23 0.21 0.25 -
P/RPS 0.78 0.65 1.02 1.61 2.84 2.31 2.42 -52.89%
P/EPS 47.66 41.18 70.00 237.50 -5.22 -78.75 178.57 -58.44%
EY 2.10 2.43 1.43 0.42 -19.17 -1.27 0.56 140.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 1.42 1.44 1.31 1.59 1.12 1.32 16.92%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 29/02/08 22/11/07 06/09/07 16/05/07 27/02/07 22/11/06 29/08/06 -
Price 0.23 0.25 0.22 0.19 0.22 0.23 0.23 -
P/RPS 0.72 0.77 1.07 1.61 2.72 2.53 2.23 -52.83%
P/EPS 43.85 49.02 73.33 237.50 -4.99 -86.25 164.29 -58.44%
EY 2.28 2.04 1.36 0.42 -20.05 -1.16 0.61 140.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 1.69 1.51 1.31 1.52 1.23 1.22 16.74%

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