[INSBIO] QoQ Cumulative Quarter Result on 31-Dec-2011 [#2]

Announcement Date
24-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- 88.41%
YoY- -91.92%
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 5,454 34,672 17,856 14,009 6,501 72,116 63,497 -80.44%
PBT -453 -19,218 -2,716 245 102 -20,382 -17,901 -91.32%
Tax 0 24 -11 -11 0 216 -17 -
NP -453 -19,194 -2,727 234 102 -20,166 -17,918 -91.32%
-
NP to SH -453 -18,844 -2,690 260 138 -20,022 -17,487 -91.18%
-
Tax Rate - - - 4.49% 0.00% - - -
Total Cost 5,907 53,866 20,583 13,775 6,399 92,282 81,415 -82.52%
-
Net Worth 5,662 5,717 14,284 17,011 17,147 17,079 20,034 -56.83%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 5,662 5,717 14,284 17,011 17,147 17,079 20,034 -56.83%
NOSH 283,125 285,886 285,693 283,529 285,789 284,651 286,202 -0.71%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin -8.31% -55.36% -15.27% 1.67% 1.57% -27.96% -28.22% -
ROE -8.00% -329.57% -18.83% 1.53% 0.80% -117.23% -87.29% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 1.93 12.13 6.25 4.94 2.27 25.33 22.19 -80.28%
EPS -0.16 -6.59 -0.94 0.09 0.05 -7.00 -6.11 -91.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.02 0.02 0.05 0.06 0.06 0.06 0.07 -56.52%
Adjusted Per Share Value based on latest NOSH - 305,000
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 1.89 12.04 6.20 4.86 2.26 25.04 22.05 -80.47%
EPS -0.16 -6.54 -0.93 0.09 0.05 -6.95 -6.07 -91.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0197 0.0199 0.0496 0.0591 0.0595 0.0593 0.0696 -56.79%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.04 0.09 0.14 0.13 0.13 0.17 0.19 -
P/RPS 2.08 0.74 2.24 2.63 5.71 0.67 0.86 79.89%
P/EPS -25.00 -1.37 -14.87 141.76 269.22 -2.42 -3.11 299.76%
EY -4.00 -73.24 -6.73 0.71 0.37 -41.38 -32.16 -74.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 4.50 2.80 2.17 2.17 2.83 2.71 -18.28%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 30/11/12 30/08/12 25/05/12 24/02/12 22/11/11 25/08/11 31/05/11 -
Price 0.03 0.04 0.12 0.16 0.16 0.14 0.19 -
P/RPS 1.56 0.33 1.92 3.24 7.03 0.55 0.86 48.57%
P/EPS -18.75 -0.61 -12.74 174.48 331.35 -1.99 -3.11 230.17%
EY -5.33 -164.79 -7.85 0.57 0.30 -50.24 -32.16 -69.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 2.00 2.40 2.67 2.67 2.33 2.71 -32.51%

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