[INSBIO] QoQ Cumulative Quarter Result on 30-Sep-2012 [#1]

Announcement Date
30-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- 97.6%
YoY- -428.26%
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 10,167 8,776 8,006 5,454 34,672 17,856 14,009 -19.25%
PBT -10,819 -1,754 -641 -453 -19,218 -2,716 245 -
Tax 0 0 0 0 24 -11 -11 -
NP -10,819 -1,754 -641 -453 -19,194 -2,727 234 -
-
NP to SH -10,819 -1,754 -641 -453 -18,844 -2,690 260 -
-
Tax Rate - - - - - - 4.49% -
Total Cost 20,986 10,530 8,647 5,907 53,866 20,583 13,775 32.43%
-
Net Worth -2,862 5,750 5,827 5,662 5,717 14,284 17,011 -
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth -2,862 5,750 5,827 5,662 5,717 14,284 17,011 -
NOSH 286,216 287,540 291,363 283,125 285,886 285,693 283,529 0.63%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -106.41% -19.99% -8.01% -8.31% -55.36% -15.27% 1.67% -
ROE 0.00% -30.50% -11.00% -8.00% -329.57% -18.83% 1.53% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 3.55 3.05 2.75 1.93 12.13 6.25 4.94 -19.78%
EPS -3.78 -0.61 -0.22 -0.16 -6.59 -0.94 0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.01 0.02 0.02 0.02 0.02 0.05 0.06 -
Adjusted Per Share Value based on latest NOSH - 283,125
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 3.53 3.05 2.78 1.89 12.04 6.20 4.86 -19.21%
EPS -3.76 -0.61 -0.22 -0.16 -6.54 -0.93 0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0099 0.02 0.0202 0.0197 0.0199 0.0496 0.0591 -
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.025 0.05 0.04 0.04 0.09 0.14 0.13 -
P/RPS 0.70 1.64 1.46 2.08 0.74 2.24 2.63 -58.65%
P/EPS -0.66 -8.20 -18.18 -25.00 -1.37 -14.87 141.76 -
EY -151.20 -12.20 -5.50 -4.00 -73.24 -6.73 0.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 2.50 2.00 2.00 4.50 2.80 2.17 -
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 30/08/13 28/05/13 28/02/13 30/11/12 30/08/12 25/05/12 24/02/12 -
Price 0.04 0.035 0.05 0.03 0.04 0.12 0.16 -
P/RPS 1.13 1.15 1.82 1.56 0.33 1.92 3.24 -50.48%
P/EPS -1.06 -5.74 -22.73 -18.75 -0.61 -12.74 174.48 -
EY -94.50 -17.43 -4.40 -5.33 -164.79 -7.85 0.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.75 2.50 1.50 2.00 2.40 2.67 -

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