[BIOSIS] QoQ Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[BIOSIS] BIOSIS GROUP BHD
Announcement Date
18-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 2.99%
YoY- -35.91%
Quarter Report
Latest QR
Upcoming QR
BIOSIS's Result
BIOSIS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 43,904 43,040 39,455 39,774 36,916 36,992 34,684 17.06%
PBT 3,366 5,116 4,977 4,844 4,732 6,020 6,811 -37.57%
Tax -1,042 -1,020 -1,274 -1,146 -1,140 -1,160 -3,027 -50.97%
NP 2,324 4,096 3,703 3,697 3,592 4,860 3,784 -27.81%
-
NP to SH 2,324 4,096 3,703 3,697 3,590 4,860 5,731 -45.30%
-
Tax Rate 30.96% 19.94% 25.60% 23.66% 24.09% 19.27% 44.44% -
Total Cost 41,580 38,944 35,752 36,077 33,324 32,132 30,900 21.95%
-
Net Worth 52,891 52,800 51,915 0 51,285 50,358 41,988 16.68%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 52,891 52,800 51,915 0 51,285 50,358 41,988 16.68%
NOSH 80,137 80,000 79,869 80,086 80,133 79,934 68,834 10.69%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 5.29% 9.52% 9.39% 9.30% 9.73% 13.14% 10.91% -
ROE 4.39% 7.76% 7.13% 0.00% 7.00% 9.65% 13.65% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 54.79 53.80 49.40 49.66 46.07 46.28 50.39 5.75%
EPS 2.90 5.12 4.63 4.63 4.48 6.08 8.28 -50.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.66 0.65 0.00 0.64 0.63 0.61 5.40%
Adjusted Per Share Value based on latest NOSH - 80,416
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 41.94 41.11 37.69 37.99 35.26 35.34 33.13 17.07%
EPS 2.22 3.91 3.54 3.53 3.43 4.64 5.47 -45.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5052 0.5044 0.4959 0.00 0.4899 0.481 0.4011 16.67%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.38 0.35 0.38 0.41 0.41 0.51 0.56 -
P/RPS 0.69 0.65 0.77 0.83 0.89 1.10 1.11 -27.22%
P/EPS 13.10 6.84 8.20 8.88 9.15 8.39 6.73 56.08%
EY 7.63 14.63 12.20 11.26 10.93 11.92 14.87 -35.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.53 0.58 0.00 0.64 0.81 0.92 -26.53%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 28/08/06 30/05/06 21/02/06 18/11/05 30/08/05 30/05/05 23/02/05 -
Price 0.36 0.38 0.40 0.55 0.40 0.35 0.52 -
P/RPS 0.66 0.71 0.81 1.11 0.87 0.76 1.03 -25.73%
P/EPS 12.41 7.42 8.63 11.91 8.93 5.76 6.25 58.17%
EY 8.06 13.47 11.59 8.39 11.20 17.37 16.01 -36.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.58 0.62 0.00 0.63 0.56 0.85 -25.24%

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