[INSBIO] QoQ Quarter Result on 30-Sep-2008 [#2]

Announcement Date
25-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Sep-2008 [#2]
Profit Trend
QoQ- -97.81%
YoY- -96.18%
View:
Show?
Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 13,847 4,860 10,243 16,615 22,289 21,297 29,453 -39.56%
PBT 217 -11,030 -1,312 57 1,062 1,122 658 -52.29%
Tax -91 -10 -94 -50 -109 -70 -129 -20.77%
NP 126 -11,040 -1,406 7 953 1,052 529 -61.60%
-
NP to SH 126 -11,040 -1,406 21 959 1,077 530 -61.65%
-
Tax Rate 41.94% - - 87.72% 10.26% 6.24% 19.60% -
Total Cost 13,721 15,900 11,649 16,608 21,336 20,245 28,924 -39.20%
-
Net Worth 35,910 32,431 43,585 32,949 45,596 43,505 43,038 -11.38%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 35,910 32,431 43,585 32,949 45,596 43,505 43,038 -11.38%
NOSH 315,000 286,753 286,938 210,000 290,606 283,421 287,500 6.28%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 0.91% -227.16% -13.73% 0.04% 4.28% 4.94% 1.80% -
ROE 0.35% -34.04% -3.23% 0.06% 2.10% 2.48% 1.23% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 4.40 1.69 3.57 7.91 7.67 7.51 10.24 -43.08%
EPS 0.04 -3.85 -0.49 0.01 0.33 0.38 0.18 -63.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.114 0.1131 0.1519 0.1569 0.1569 0.1535 0.1497 -16.62%
Adjusted Per Share Value based on latest NOSH - 210,000
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 4.81 1.69 3.56 5.77 7.74 7.39 10.23 -39.56%
EPS 0.04 -3.83 -0.49 0.01 0.33 0.37 0.18 -63.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1247 0.1126 0.1513 0.1144 0.1583 0.1511 0.1494 -11.36%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.19 0.12 0.20 0.21 0.24 0.22 0.25 -
P/RPS 4.32 7.08 5.60 2.65 3.13 2.93 2.44 46.40%
P/EPS 475.00 -3.12 -40.82 2,100.00 72.73 57.89 135.61 130.81%
EY 0.21 -32.08 -2.45 0.05 1.38 1.73 0.74 -56.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 1.06 1.32 1.34 1.53 1.43 1.67 0.00%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 25/08/09 29/05/09 25/02/09 25/11/08 22/08/08 27/05/08 29/02/08 -
Price 0.15 0.15 0.17 0.16 0.22 0.25 0.23 -
P/RPS 3.41 8.85 4.76 2.02 2.87 3.33 2.25 31.97%
P/EPS 375.00 -3.90 -34.69 1,600.00 66.67 65.79 124.76 108.41%
EY 0.27 -25.67 -2.88 0.06 1.50 1.52 0.80 -51.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 1.33 1.12 1.02 1.40 1.63 1.54 -9.77%

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