[BIOSIS] QoQ Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[BIOSIS] BIOSIS GROUP BHD
Announcement Date
18-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 54.48%
YoY- -35.91%
Quarter Report
Latest QR
Upcoming QR
BIOSIS's Result
BIOSIS's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 21,952 10,760 39,455 29,831 18,458 9,248 34,684 -26.34%
PBT 1,683 1,279 4,977 3,633 2,366 1,505 6,811 -60.72%
Tax -521 -255 -1,274 -860 -570 -290 -3,027 -69.15%
NP 1,162 1,024 3,703 2,773 1,796 1,215 3,784 -54.58%
-
NP to SH 1,162 1,024 3,703 2,773 1,795 1,215 5,731 -65.58%
-
Tax Rate 30.96% 19.94% 25.60% 23.67% 24.09% 19.27% 44.44% -
Total Cost 20,790 9,736 35,752 27,058 16,662 8,033 30,900 -23.27%
-
Net Worth 52,891 52,800 51,915 0 51,285 50,358 41,988 16.68%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 52,891 52,800 51,915 0 51,285 50,358 41,988 16.68%
NOSH 80,137 80,000 79,869 80,086 80,133 79,934 68,834 10.69%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 5.29% 9.52% 9.39% 9.30% 9.73% 13.14% 10.91% -
ROE 2.20% 1.94% 7.13% 0.00% 3.50% 2.41% 13.65% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 27.39 13.45 49.40 37.25 23.03 11.57 50.39 -33.47%
EPS 1.45 1.28 4.63 3.47 2.24 1.52 8.28 -68.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.66 0.65 0.00 0.64 0.63 0.61 5.40%
Adjusted Per Share Value based on latest NOSH - 80,416
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 20.97 10.28 37.69 28.50 17.63 8.83 33.13 -26.34%
EPS 1.11 0.98 3.54 2.65 1.71 1.16 5.47 -65.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5052 0.5044 0.4959 0.00 0.4899 0.481 0.4011 16.67%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.38 0.35 0.38 0.41 0.41 0.51 0.56 -
P/RPS 1.39 2.60 0.77 1.10 1.78 4.41 1.11 16.22%
P/EPS 26.21 27.34 8.20 11.84 18.30 33.55 6.73 148.15%
EY 3.82 3.66 12.20 8.45 5.46 2.98 14.87 -59.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.53 0.58 0.00 0.64 0.81 0.92 -26.53%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 28/08/06 30/05/06 21/02/06 18/11/05 30/08/05 30/05/05 23/02/05 -
Price 0.36 0.38 0.40 0.55 0.40 0.35 0.52 -
P/RPS 1.31 2.83 0.81 1.48 1.74 3.03 1.03 17.43%
P/EPS 24.83 29.69 8.63 15.88 17.86 23.03 6.25 151.47%
EY 4.03 3.37 11.59 6.30 5.60 4.34 16.01 -60.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.58 0.62 0.00 0.63 0.56 0.85 -25.24%

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