[BIOSIS] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 41.85%
YoY- -858.73%
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 40,628 39,988 57,509 58,593 52,980 51,116 50,045 -13.00%
PBT -3,490 -3,640 -2,017 705 202 460 -1,646 65.27%
Tax 0 0 -591 -793 -774 -780 -395 -
NP -3,490 -3,640 -2,608 -88 -572 -320 -2,041 43.13%
-
NP to SH -2,744 -2,892 -2,750 -637 -1,096 -680 -2,384 9.85%
-
Tax Rate - - - 112.48% 383.17% 169.57% - -
Total Cost 44,118 43,628 60,117 58,681 53,552 51,436 52,086 -10.50%
-
Net Worth 47,062 48,200 52,140 460,074 61,153 108,799 51,135 -5.39%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 47,062 48,200 52,140 460,074 61,153 108,799 51,135 -5.39%
NOSH 79,767 80,333 84,097 597,499 79,420 169,999 79,899 -0.11%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin -8.59% -9.10% -4.53% -0.15% -1.08% -0.63% -4.08% -
ROE -5.83% -6.00% -5.27% -0.14% -1.79% -0.63% -4.66% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 50.93 49.78 68.38 9.81 66.71 30.07 62.64 -12.92%
EPS -3.44 -3.60 -3.44 -0.11 -1.38 -0.40 -2.55 22.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.60 0.62 0.77 0.77 0.64 0.64 -5.29%
Adjusted Per Share Value based on latest NOSH - 25,357
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 38.81 38.20 54.93 55.97 50.61 48.83 47.80 -13.00%
EPS -2.62 -2.76 -2.63 -0.61 -1.05 -0.65 -2.28 9.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4496 0.4604 0.4981 4.3947 0.5842 1.0393 0.4885 -5.39%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.56 0.50 0.36 0.37 0.30 0.32 0.34 -
P/RPS 1.10 1.00 0.53 3.77 0.45 1.06 0.54 60.90%
P/EPS -16.28 -13.89 -11.01 -346.88 -21.74 -80.00 -11.40 26.89%
EY -6.14 -7.20 -9.08 -0.29 -4.60 -1.25 -8.78 -21.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.83 0.58 0.48 0.39 0.50 0.53 47.71%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/08/10 31/05/10 25/02/10 30/11/09 27/08/09 26/05/09 27/02/09 -
Price 0.55 0.51 0.69 0.40 0.45 0.30 0.30 -
P/RPS 1.08 1.02 1.01 4.08 0.67 1.00 0.48 71.96%
P/EPS -15.99 -14.17 -21.10 -375.00 -32.61 -75.00 -10.05 36.40%
EY -6.25 -7.06 -4.74 -0.27 -3.07 -1.33 -9.95 -26.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.85 1.11 0.52 0.58 0.47 0.47 57.80%

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