[INSBIO] QoQ Quarter Result on 30-Sep-2010

Announcement Date
23-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Sep-2010
Profit Trend
QoQ- -58.32%
YoY- 40.47%
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 9,219 11,981 16,805 15,457 19,254 23,713 20,077 -40.56%
PBT -1,260 -20,986 343 905 1,837 2,485 1,665 -
Tax 0 52 153 -188 -34 51 -307 -
NP -1,260 -20,934 496 717 1,803 2,536 1,358 -
-
NP to SH -1,224 -20,706 589 774 1,857 3,245 1,483 -
-
Tax Rate - - -44.61% 20.77% 1.85% -2.05% 18.44% -
Total Cost 10,479 32,915 16,309 14,740 17,451 21,177 18,719 -32.14%
-
Net Worth 17,079 20,019 39,266 40,133 39,996 37,239 34,536 -37.54%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 17,079 20,019 39,266 40,133 39,996 37,239 34,536 -37.54%
NOSH 284,651 285,994 280,476 286,666 285,692 286,461 285,192 -0.12%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin -13.67% -174.73% 2.95% 4.64% 9.36% 10.69% 6.76% -
ROE -7.17% -103.43% 1.50% 1.93% 4.64% 8.71% 4.29% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 3.24 4.19 5.99 5.39 6.74 8.28 7.04 -40.47%
EPS -0.43 -7.24 0.21 0.27 0.65 1.13 0.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.07 0.14 0.14 0.14 0.13 0.1211 -37.46%
Adjusted Per Share Value based on latest NOSH - 286,666
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 3.20 4.16 5.84 5.37 6.69 8.23 6.97 -40.57%
EPS -0.43 -7.19 0.20 0.27 0.64 1.13 0.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0593 0.0695 0.1363 0.1394 0.1389 0.1293 0.1199 -37.54%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.17 0.19 0.28 0.19 0.19 0.19 0.20 -
P/RPS 5.25 4.54 4.67 3.52 2.82 2.30 2.84 50.79%
P/EPS -39.53 -2.62 133.33 70.37 29.23 16.77 38.46 -
EY -2.53 -38.11 0.75 1.42 3.42 5.96 2.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.83 2.71 2.00 1.36 1.36 1.46 1.65 43.42%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 31/05/11 23/02/11 23/11/10 25/08/10 26/05/10 24/02/10 -
Price 0.14 0.19 0.22 0.26 0.20 0.19 0.20 -
P/RPS 4.32 4.54 3.67 4.82 2.97 2.30 2.84 32.36%
P/EPS -32.56 -2.62 104.76 96.30 30.77 16.77 38.46 -
EY -3.07 -38.11 0.95 1.04 3.25 5.96 2.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.33 2.71 1.57 1.86 1.43 1.46 1.65 25.94%

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