[INSBIO] QoQ Annualized Quarter Result on 31-Mar-2011 [#4]

Announcement Date
31-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Mar-2011 [#4]
Profit Trend
QoQ- -462.16%
YoY- -423.53%
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 28,018 26,004 432,696 63,497 77,274 83,306 77,016 -48.94%
PBT 490 408 -122,292 -17,901 4,627 6,580 7,348 -83.47%
Tax -22 0 1,296 -17 -103 -532 -136 -70.21%
NP 468 408 -120,996 -17,918 4,524 6,048 7,212 -83.77%
-
NP to SH 520 552 -120,132 -17,487 4,828 6,312 7,428 -82.93%
-
Tax Rate 4.49% 0.00% - - 2.23% 8.09% 1.85% -
Total Cost 27,550 25,596 553,692 81,415 72,750 77,258 69,804 -46.10%
-
Net Worth 17,011 17,147 17,079 20,034 39,881 40,021 39,996 -43.35%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 17,011 17,147 17,079 20,034 39,881 40,021 39,996 -43.35%
NOSH 283,529 285,789 284,651 286,202 284,867 285,869 285,692 -0.50%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 1.67% 1.57% -27.96% -28.22% 5.85% 7.26% 9.36% -
ROE 3.06% 3.22% -703.39% -87.29% 12.11% 15.77% 18.57% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 9.88 9.10 152.01 22.19 27.13 29.14 26.96 -48.69%
EPS 0.18 0.20 -42.00 -6.11 1.69 2.21 2.60 -83.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.06 0.06 0.07 0.14 0.14 0.14 -43.06%
Adjusted Per Share Value based on latest NOSH - 285,994
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 9.73 9.03 150.24 22.05 26.83 28.93 26.74 -48.93%
EPS 0.18 0.19 -41.71 -6.07 1.68 2.19 2.58 -82.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0591 0.0595 0.0593 0.0696 0.1385 0.139 0.1389 -43.34%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.13 0.13 0.17 0.19 0.28 0.19 0.19 -
P/RPS 1.32 1.43 0.11 0.86 1.03 0.65 0.70 52.45%
P/EPS 70.88 67.31 -0.40 -3.11 16.52 8.61 7.31 352.83%
EY 1.41 1.49 -248.25 -32.16 6.05 11.62 13.68 -77.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.17 2.17 2.83 2.71 2.00 1.36 1.36 36.43%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 24/02/12 22/11/11 25/08/11 31/05/11 23/02/11 23/11/10 25/08/10 -
Price 0.16 0.16 0.14 0.19 0.22 0.26 0.20 -
P/RPS 1.62 1.76 0.09 0.86 0.81 0.89 0.74 68.35%
P/EPS 87.24 82.84 -0.33 -3.11 12.98 11.78 7.69 402.65%
EY 1.15 1.21 -301.45 -32.16 7.70 8.49 13.00 -80.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.67 2.67 2.33 2.71 1.57 1.86 1.43 51.45%

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