[INSBIO] QoQ Annualized Quarter Result on 31-Mar-2013 [#3]

Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- -82.42%
YoY- 34.8%
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 3,668 10,167 11,701 16,012 21,816 34,672 23,808 -71.22%
PBT -1,728 -10,819 -2,338 -1,282 -1,812 -19,218 -3,621 -38.90%
Tax 0 0 0 0 0 24 -14 -
NP -1,728 -10,819 -2,338 -1,282 -1,812 -19,194 -3,636 -39.07%
-
NP to SH -1,728 -10,819 -2,338 -1,282 -1,812 -18,844 -3,586 -38.50%
-
Tax Rate - - - - - - - -
Total Cost 5,396 20,986 14,039 17,294 23,628 53,866 27,444 -66.15%
-
Net Worth -2,879 -2,862 5,750 5,827 5,662 5,717 14,284 -
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth -2,879 -2,862 5,750 5,827 5,662 5,717 14,284 -
NOSH 287,999 286,216 287,540 291,363 283,125 285,886 285,693 0.53%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -47.11% -106.41% -19.99% -8.01% -8.31% -55.36% -15.27% -
ROE 0.00% 0.00% -40.67% -22.00% -32.00% -329.57% -25.11% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 1.27 3.55 4.07 5.50 7.71 12.13 8.33 -71.42%
EPS -0.60 -3.78 -0.81 -0.44 -0.64 -6.59 -1.25 -38.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.01 -0.01 0.02 0.02 0.02 0.02 0.05 -
Adjusted Per Share Value based on latest NOSH - 285,384
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 1.27 3.53 4.06 5.56 7.58 12.04 8.27 -71.29%
EPS -0.60 -3.76 -0.81 -0.45 -0.63 -6.54 -1.25 -38.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.01 -0.0099 0.02 0.0202 0.0197 0.0199 0.0496 -
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.055 0.025 0.05 0.04 0.04 0.09 0.14 -
P/RPS 4.32 0.70 1.23 0.73 0.52 0.74 1.68 87.58%
P/EPS -9.17 -0.66 -6.15 -9.09 -6.25 -1.37 -11.15 -12.20%
EY -10.91 -151.20 -16.27 -11.00 -16.00 -73.24 -8.97 13.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 2.50 2.00 2.00 4.50 2.80 -
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/11/13 30/08/13 28/05/13 28/02/13 30/11/12 30/08/12 25/05/12 -
Price 0.015 0.04 0.035 0.05 0.03 0.04 0.12 -
P/RPS 1.18 1.13 0.86 0.91 0.39 0.33 1.44 -12.42%
P/EPS -2.50 -1.06 -4.30 -11.36 -4.69 -0.61 -9.56 -59.07%
EY -40.00 -94.50 -23.24 -8.80 -21.33 -164.79 -10.46 144.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 1.75 2.50 1.50 2.00 2.40 -

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