[BIOSIS] QoQ Cumulative Quarter Result on 31-Dec-2005 [#4]

Announcement Date
21-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 33.54%
YoY- -35.39%
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 39,608 21,952 10,760 39,455 29,831 18,458 9,248 163.49%
PBT 227 1,683 1,279 4,977 3,633 2,366 1,505 -71.63%
Tax -1,205 -521 -255 -1,274 -860 -570 -290 158.23%
NP -978 1,162 1,024 3,703 2,773 1,796 1,215 -
-
NP to SH -978 1,162 1,024 3,703 2,773 1,795 1,215 -
-
Tax Rate 530.84% 30.96% 19.94% 25.60% 23.67% 24.09% 19.27% -
Total Cost 40,586 20,790 9,736 35,752 27,058 16,662 8,033 194.15%
-
Net Worth 49,701 52,891 52,800 51,915 0 51,285 50,358 -0.87%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 49,701 52,891 52,800 51,915 0 51,285 50,358 -0.87%
NOSH 80,163 80,137 80,000 79,869 80,086 80,133 79,934 0.19%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin -2.47% 5.29% 9.52% 9.39% 9.30% 9.73% 13.14% -
ROE -1.97% 2.20% 1.94% 7.13% 0.00% 3.50% 2.41% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 49.41 27.39 13.45 49.40 37.25 23.03 11.57 162.98%
EPS -1.22 1.45 1.28 4.63 3.47 2.24 1.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 0.66 0.66 0.65 0.00 0.64 0.63 -1.06%
Adjusted Per Share Value based on latest NOSH - 80,096
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 37.83 20.97 10.28 37.69 28.50 17.63 8.83 163.55%
EPS -0.93 1.11 0.98 3.54 2.65 1.71 1.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4748 0.5052 0.5044 0.4959 0.00 0.4899 0.481 -0.86%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.33 0.38 0.35 0.38 0.41 0.41 0.51 -
P/RPS 0.67 1.39 2.60 0.77 1.10 1.78 4.41 -71.49%
P/EPS -27.05 26.21 27.34 8.20 11.84 18.30 33.55 -
EY -3.70 3.82 3.66 12.20 8.45 5.46 2.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.58 0.53 0.58 0.00 0.64 0.81 -24.61%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 30/11/06 28/08/06 30/05/06 21/02/06 18/11/05 30/08/05 30/05/05 -
Price 0.36 0.36 0.38 0.40 0.55 0.40 0.35 -
P/RPS 0.73 1.31 2.83 0.81 1.48 1.74 3.03 -61.24%
P/EPS -29.51 24.83 29.69 8.63 15.88 17.86 23.03 -
EY -3.39 4.03 3.37 11.59 6.30 5.60 4.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.55 0.58 0.62 0.00 0.63 0.56 2.36%

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