[BIOSIS] QoQ Annualized Quarter Result on 31-Dec-2006 [#4]

Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 111.5%
YoY- -95.95%
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 43,110 44,204 41,292 57,084 52,810 43,904 43,040 0.10%
PBT 2,388 1,974 1,308 1,575 302 3,366 5,116 -39.79%
Tax -1,405 -952 -868 -1,425 -1,606 -1,042 -1,020 23.77%
NP 982 1,022 440 150 -1,304 2,324 4,096 -61.37%
-
NP to SH 982 1,022 440 150 -1,304 2,324 4,096 -61.37%
-
Tax Rate 58.84% 48.23% 66.36% 90.48% 531.79% 30.96% 19.94% -
Total Cost 42,128 43,182 40,852 56,934 54,114 41,580 38,944 5.37%
-
Net Worth 0 51,099 50,285 47,999 49,701 52,891 52,800 -
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 0 51,099 50,285 47,999 49,701 52,891 52,800 -
NOSH 80,434 79,843 78,571 75,000 80,163 80,137 80,000 0.36%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 2.28% 2.31% 1.07% 0.26% -2.47% 5.29% 9.52% -
ROE 0.00% 2.00% 0.88% 0.31% -2.62% 4.39% 7.76% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 53.60 55.36 52.55 76.11 65.88 54.79 53.80 -0.24%
EPS 1.23 1.28 0.56 0.19 -1.63 2.90 5.12 -61.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.64 0.64 0.64 0.62 0.66 0.66 -
Adjusted Per Share Value based on latest NOSH - 79,846
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 41.18 42.22 39.44 54.53 50.45 41.94 41.11 0.11%
EPS 0.94 0.98 0.42 0.14 -1.25 2.22 3.91 -61.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.4881 0.4803 0.4585 0.4748 0.5052 0.5044 -
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.44 0.44 0.41 0.41 0.33 0.38 0.35 -
P/RPS 0.82 0.79 0.78 0.54 0.50 0.69 0.65 16.73%
P/EPS 36.02 34.38 73.21 205.00 -20.29 13.10 6.84 202.37%
EY 2.78 2.91 1.37 0.49 -4.93 7.63 14.63 -66.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.69 0.64 0.64 0.53 0.58 0.53 -
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 30/11/07 29/08/07 30/05/07 28/02/07 30/11/06 28/08/06 30/05/06 -
Price 0.41 0.44 0.42 0.39 0.36 0.36 0.38 -
P/RPS 0.76 0.79 0.80 0.51 0.55 0.66 0.71 4.63%
P/EPS 33.56 34.38 75.00 195.00 -22.13 12.41 7.42 173.24%
EY 2.98 2.91 1.33 0.51 -4.52 8.06 13.47 -63.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.69 0.66 0.61 0.58 0.55 0.58 -

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