[BIOSIS] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Announcement Date
30-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -3.85%
YoY- 175.36%
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 39,464 41,816 41,701 43,110 44,204 41,292 57,084 -21.83%
PBT 1,532 1,216 1,006 2,388 1,974 1,308 1,575 -1.83%
Tax -374 -1,120 61 -1,405 -952 -868 -1,425 -59.04%
NP 1,158 96 1,067 982 1,022 440 150 291.09%
-
NP to SH 1,158 96 1,067 982 1,022 440 150 291.09%
-
Tax Rate 24.41% 92.11% -6.06% 58.84% 48.23% 66.36% 90.48% -
Total Cost 38,306 41,720 40,634 42,128 43,182 40,852 56,934 -23.23%
-
Net Worth 54,543 51,999 52,146 0 51,099 50,285 47,999 8.90%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 54,543 51,999 52,146 0 51,099 50,285 47,999 8.90%
NOSH 83,913 80,000 80,225 80,434 79,843 78,571 75,000 7.78%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 2.93% 0.23% 2.56% 2.28% 2.31% 1.07% 0.26% -
ROE 2.12% 0.18% 2.05% 0.00% 2.00% 0.88% 0.31% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 47.03 52.27 51.98 53.60 55.36 52.55 76.11 -27.47%
EPS 1.38 0.12 1.33 1.23 1.28 0.56 0.19 275.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.65 0.65 0.65 0.00 0.64 0.64 0.64 1.03%
Adjusted Per Share Value based on latest NOSH - 79,166
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 37.70 39.94 39.83 41.18 42.22 39.44 54.53 -21.83%
EPS 1.11 0.09 1.02 0.94 0.98 0.42 0.14 298.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.521 0.4967 0.4981 0.00 0.4881 0.4803 0.4585 8.90%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.34 0.42 0.42 0.44 0.44 0.41 0.41 -
P/RPS 0.72 0.80 0.81 0.82 0.79 0.78 0.54 21.16%
P/EPS 24.64 350.00 31.58 36.02 34.38 73.21 205.00 -75.67%
EY 4.06 0.29 3.17 2.78 2.91 1.37 0.49 309.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.65 0.65 0.00 0.69 0.64 0.64 -12.93%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 02/09/08 29/05/08 28/02/08 30/11/07 29/08/07 30/05/07 28/02/07 -
Price 0.43 0.40 0.58 0.41 0.44 0.42 0.39 -
P/RPS 0.91 0.77 1.12 0.76 0.79 0.80 0.51 47.16%
P/EPS 31.16 333.33 43.61 33.56 34.38 75.00 195.00 -70.58%
EY 3.21 0.30 2.29 2.98 2.91 1.33 0.51 241.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.62 0.89 0.00 0.69 0.66 0.61 5.39%

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