[BIOSIS] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[BIOSIS] BIOSIS GROUP BHD
Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -78.8%
YoY- 121600.0%
Quarter Report
Latest QR
Upcoming QR
BIOSIS's Result
BIOSIS's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 39,455 29,831 18,458 9,248 34,684 25,966 17,418 72.22%
PBT 4,977 3,633 2,366 1,505 6,811 5,161 3,219 33.60%
Tax -1,274 -860 -570 -290 -3,027 -2,781 -2,520 -36.45%
NP 3,703 2,773 1,796 1,215 3,784 2,380 699 202.96%
-
NP to SH 3,703 2,773 1,795 1,215 5,731 4,327 2,646 25.03%
-
Tax Rate 25.60% 23.67% 24.09% 19.27% 44.44% 53.88% 78.29% -
Total Cost 35,752 27,058 16,662 8,033 30,900 23,586 16,719 65.75%
-
Net Worth 51,915 0 51,285 50,358 41,988 36,877 29,035 47.15%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 51,915 0 51,285 50,358 41,988 36,877 29,035 47.15%
NOSH 79,869 80,086 80,133 79,934 68,834 61,463 46,831 42.60%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 9.39% 9.30% 9.73% 13.14% 10.91% 9.17% 4.01% -
ROE 7.13% 0.00% 3.50% 2.41% 13.65% 11.73% 9.11% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 49.40 37.25 23.03 11.57 50.39 42.25 37.19 20.77%
EPS 4.63 3.47 2.24 1.52 8.28 7.04 5.65 -12.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.65 0.00 0.64 0.63 0.61 0.60 0.62 3.19%
Adjusted Per Share Value based on latest NOSH - 79,934
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 37.69 28.50 17.63 8.83 33.13 24.80 16.64 72.21%
EPS 3.54 2.65 1.71 1.16 5.47 4.13 2.53 25.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4959 0.00 0.4899 0.481 0.4011 0.3523 0.2774 47.14%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 - -
Price 0.38 0.41 0.41 0.51 0.56 0.66 0.00 -
P/RPS 0.77 1.10 1.78 4.41 1.11 1.56 0.00 -
P/EPS 8.20 11.84 18.30 33.55 6.73 9.38 0.00 -
EY 12.20 8.45 5.46 2.98 14.87 10.67 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.00 0.64 0.81 0.92 1.10 0.00 -
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 21/02/06 18/11/05 30/08/05 30/05/05 23/02/05 26/11/04 24/08/04 -
Price 0.40 0.55 0.40 0.35 0.52 0.63 0.60 -
P/RPS 0.81 1.48 1.74 3.03 1.03 1.49 1.61 -36.66%
P/EPS 8.63 15.88 17.86 23.03 6.25 8.95 10.62 -12.88%
EY 11.59 6.30 5.60 4.34 16.01 11.17 9.42 14.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.00 0.63 0.56 0.85 1.05 0.97 -25.73%

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