[INSBIO] QoQ Quarter Result on 30-Sep-2006 [#3]

Stock
[INSBIO] INS BIOSCIENCE BHD
Announcement Date
22-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -562.42%
YoY- -129.16%
Quarter Report
Latest QR
Upcoming QR
INSBIO's Result
INSBIO's Financial Summary
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 20,937 7,806 3,730 5,381 7,743 6,347 12,060 44.59%
PBT 318 100 -12,221 -1,303 239 114 1,919 -69.92%
Tax 47 -47 146 540 -74 -88 -918 -
NP 365 53 -12,075 -763 165 26 1,001 -49.05%
-
NP to SH 365 53 -12,075 -763 165 26 1,001 -49.05%
-
Tax Rate -14.78% 47.00% - - 30.96% 77.19% 47.84% -
Total Cost 20,572 7,753 15,805 6,144 7,578 6,321 11,059 51.42%
-
Net Worth 40,992 38,345 41,473 52,760 52,057 49,088 50,755 -13.30%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 40,992 38,345 41,473 52,760 52,057 49,088 50,755 -13.30%
NOSH 280,769 265,000 286,817 282,592 275,000 260,000 286,756 -1.40%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 1.74% 0.68% -323.73% -14.18% 2.13% 0.41% 8.30% -
ROE 0.89% 0.14% -29.11% -1.45% 0.32% 0.05% 1.97% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 7.46 2.95 1.30 1.90 2.82 2.44 4.21 46.58%
EPS 0.13 0.02 -4.21 -0.27 0.06 0.01 0.95 -73.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.146 0.1447 0.1446 0.1867 0.1893 0.1888 0.177 -12.07%
Adjusted Per Share Value based on latest NOSH - 282,592
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 7.27 2.71 1.30 1.87 2.69 2.20 4.19 44.53%
EPS 0.13 0.02 -4.19 -0.26 0.06 0.01 0.35 -48.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1423 0.1331 0.144 0.1832 0.1808 0.1704 0.1762 -13.31%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.21 0.19 0.23 0.21 0.25 0.23 0.20 -
P/RPS 2.82 6.45 17.69 11.03 8.88 9.42 4.76 -29.52%
P/EPS 161.54 950.00 -5.46 -77.78 416.67 2,300.00 57.29 99.96%
EY 0.62 0.11 -18.30 -1.29 0.24 0.04 1.75 -50.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 1.31 1.59 1.12 1.32 1.22 1.13 17.59%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 06/09/07 16/05/07 27/02/07 22/11/06 29/08/06 30/05/06 28/02/06 -
Price 0.22 0.19 0.22 0.23 0.23 0.29 0.26 -
P/RPS 2.95 6.45 16.92 12.08 8.17 11.88 6.18 -39.00%
P/EPS 169.23 950.00 -5.23 -85.19 383.33 2,900.00 74.48 73.09%
EY 0.59 0.11 -19.14 -1.17 0.26 0.03 1.34 -42.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.51 1.31 1.52 1.23 1.22 1.54 1.47 1.81%

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