[BIOSIS] QoQ Annualized Quarter Result on 31-Mar-2006 [#1]

Stock
[BIOSIS] BIOSIS GROUP BHD
Announcement Date
30-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 10.61%
YoY- -15.72%
Quarter Report
Latest QR
Upcoming QR
BIOSIS's Result
BIOSIS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 57,084 52,810 43,904 43,040 39,455 39,774 36,916 33.61%
PBT 1,575 302 3,366 5,116 4,977 4,844 4,732 -51.87%
Tax -1,425 -1,606 -1,042 -1,020 -1,274 -1,146 -1,140 15.99%
NP 150 -1,304 2,324 4,096 3,703 3,697 3,592 -87.89%
-
NP to SH 150 -1,304 2,324 4,096 3,703 3,697 3,590 -87.88%
-
Tax Rate 90.48% 531.79% 30.96% 19.94% 25.60% 23.66% 24.09% -
Total Cost 56,934 54,114 41,580 38,944 35,752 36,077 33,324 42.77%
-
Net Worth 47,999 49,701 52,891 52,800 51,915 0 51,285 -4.30%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 47,999 49,701 52,891 52,800 51,915 0 51,285 -4.30%
NOSH 75,000 80,163 80,137 80,000 79,869 80,086 80,133 -4.30%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 0.26% -2.47% 5.29% 9.52% 9.39% 9.30% 9.73% -
ROE 0.31% -2.62% 4.39% 7.76% 7.13% 0.00% 7.00% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 76.11 65.88 54.79 53.80 49.40 49.66 46.07 39.62%
EPS 0.19 -1.63 2.90 5.12 4.63 4.63 4.48 -87.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.64 0.62 0.66 0.66 0.65 0.00 0.64 0.00%
Adjusted Per Share Value based on latest NOSH - 80,000
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 54.53 50.45 41.94 41.11 37.69 37.99 35.26 33.62%
EPS 0.14 -1.25 2.22 3.91 3.54 3.53 3.43 -88.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4585 0.4748 0.5052 0.5044 0.4959 0.00 0.4899 -4.30%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.41 0.33 0.38 0.35 0.38 0.41 0.41 -
P/RPS 0.54 0.50 0.69 0.65 0.77 0.83 0.89 -28.26%
P/EPS 205.00 -20.29 13.10 6.84 8.20 8.88 9.15 690.24%
EY 0.49 -4.93 7.63 14.63 12.20 11.26 10.93 -87.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.53 0.58 0.53 0.58 0.00 0.64 0.00%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 30/11/06 28/08/06 30/05/06 21/02/06 18/11/05 30/08/05 -
Price 0.39 0.36 0.36 0.38 0.40 0.55 0.40 -
P/RPS 0.51 0.55 0.66 0.71 0.81 1.11 0.87 -29.88%
P/EPS 195.00 -22.13 12.41 7.42 8.63 11.91 8.93 676.87%
EY 0.51 -4.52 8.06 13.47 11.59 8.39 11.20 -87.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.58 0.55 0.58 0.62 0.00 0.63 -2.12%

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