[INSBIO] QoQ Cumulative Quarter Result on 30-Jun-2008 [#1]

Announcement Date
22-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#1]
Profit Trend
QoQ- -62.76%
YoY- 129.43%
View:
Show?
Cumulative Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 65,626 70,444 38,904 22,289 112,358 91,061 61,608 4.29%
PBT -9,947 929 1,119 1,062 2,769 1,648 989 -
Tax -360 -323 -159 -109 -220 -150 -21 563.69%
NP -10,307 606 960 953 2,549 1,498 968 -
-
NP to SH -10,262 651 1,055 959 2,575 1,498 968 -
-
Tax Rate - 34.77% 14.21% 10.26% 7.95% 9.10% 2.12% -
Total Cost 75,933 69,838 37,944 21,336 109,809 89,563 60,640 16.15%
-
Net Worth 32,601 42,994 0 44,992 43,505 42,754 42,107 -15.66%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 32,601 42,994 0 44,992 43,505 42,754 42,107 -15.66%
NOSH 286,988 283,043 285,694 286,760 283,421 285,600 284,705 0.53%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin -15.71% 0.86% 2.47% 4.28% 2.27% 1.65% 1.57% -
ROE -31.48% 1.51% 0.00% 2.13% 5.92% 3.50% 2.30% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 22.87 24.89 13.62 7.77 39.64 31.88 21.64 3.75%
EPS -3.58 0.23 0.37 0.33 0.90 0.52 0.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1136 0.1519 0.00 0.1569 0.1535 0.1497 0.1479 -16.11%
Adjusted Per Share Value based on latest NOSH - 290,606
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 22.79 24.46 13.51 7.74 39.01 31.62 21.39 4.31%
EPS -3.56 0.23 0.37 0.33 0.89 0.52 0.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1132 0.1493 0.00 0.1562 0.1511 0.1485 0.1462 -15.66%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.12 0.20 0.21 0.24 0.22 0.25 0.21 -
P/RPS 0.52 0.80 1.54 3.09 0.55 0.78 0.97 -33.98%
P/EPS -3.36 86.96 56.87 71.76 24.21 47.66 61.76 -
EY -29.80 1.15 1.76 1.39 4.13 2.10 1.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.32 0.00 1.53 1.43 1.67 1.42 -17.69%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 29/05/09 25/02/09 25/11/08 22/08/08 27/05/08 29/02/08 22/11/07 -
Price 0.15 0.17 0.16 0.22 0.25 0.23 0.25 -
P/RPS 0.66 0.68 1.17 2.83 0.63 0.72 1.16 -31.31%
P/EPS -4.19 73.91 43.33 65.78 27.52 43.85 73.53 -
EY -23.84 1.35 2.31 1.52 3.63 2.28 1.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 1.12 0.00 1.40 1.63 1.54 1.69 -15.17%

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