[INSBIO] QoQ Cumulative Quarter Result on 31-Mar-2011 [#4]

Announcement Date
31-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Mar-2011 [#4]
Profit Trend
QoQ- -643.24%
YoY- -423.53%
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 14,009 6,501 72,116 63,497 51,516 34,711 19,254 -19.05%
PBT 245 102 -20,382 -17,901 3,085 2,742 1,837 -73.80%
Tax -11 0 216 -17 -69 -222 -34 -52.77%
NP 234 102 -20,166 -17,918 3,016 2,520 1,803 -74.27%
-
NP to SH 260 138 -20,022 -17,487 3,219 2,630 1,857 -72.93%
-
Tax Rate 4.49% 0.00% - - 2.24% 8.10% 1.85% -
Total Cost 13,775 6,399 92,282 81,415 48,500 32,191 17,451 -14.55%
-
Net Worth 17,011 17,147 17,079 20,034 39,881 40,021 39,996 -43.35%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 17,011 17,147 17,079 20,034 39,881 40,021 39,996 -43.35%
NOSH 283,529 285,789 284,651 286,202 284,867 285,869 285,692 -0.50%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 1.67% 1.57% -27.96% -28.22% 5.85% 7.26% 9.36% -
ROE 1.53% 0.80% -117.23% -87.29% 8.07% 6.57% 4.64% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 4.94 2.27 25.33 22.19 18.08 12.14 6.74 -18.66%
EPS 0.09 0.05 -7.00 -6.11 1.13 0.92 0.65 -73.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.06 0.06 0.07 0.14 0.14 0.14 -43.06%
Adjusted Per Share Value based on latest NOSH - 285,994
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 4.86 2.26 25.04 22.05 17.89 12.05 6.69 -19.14%
EPS 0.09 0.05 -6.95 -6.07 1.12 0.91 0.64 -72.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0591 0.0595 0.0593 0.0696 0.1385 0.139 0.1389 -43.34%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.13 0.13 0.17 0.19 0.28 0.19 0.19 -
P/RPS 2.63 5.71 0.67 0.86 1.55 1.56 2.82 -4.53%
P/EPS 141.76 269.22 -2.42 -3.11 24.78 20.65 29.23 185.69%
EY 0.71 0.37 -41.38 -32.16 4.04 4.84 3.42 -64.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.17 2.17 2.83 2.71 2.00 1.36 1.36 36.43%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 24/02/12 22/11/11 25/08/11 31/05/11 23/02/11 23/11/10 25/08/10 -
Price 0.16 0.16 0.14 0.19 0.22 0.26 0.20 -
P/RPS 3.24 7.03 0.55 0.86 1.22 2.14 2.97 5.95%
P/EPS 174.48 331.35 -1.99 -3.11 19.47 28.26 30.77 216.98%
EY 0.57 0.30 -50.24 -32.16 5.14 3.54 3.25 -68.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.67 2.67 2.33 2.71 1.57 1.86 1.43 51.45%

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