[INSBIO] QoQ Quarter Result on 30-Sep-2011 [#1]

Announcement Date
22-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Sep-2011 [#1]
Profit Trend
QoQ- 111.27%
YoY- -82.17%
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 16,816 3,847 7,508 6,501 9,219 11,981 16,805 0.04%
PBT -16,502 -2,961 143 102 -1,260 -20,986 343 -
Tax 35 0 -11 0 0 52 153 -62.62%
NP -16,467 -2,961 132 102 -1,260 -20,934 496 -
-
NP to SH -16,154 -2,950 122 138 -1,224 -20,706 589 -
-
Tax Rate - - 7.69% 0.00% - - -44.61% -
Total Cost 33,283 6,808 7,376 6,399 10,479 32,915 16,309 60.96%
-
Net Worth 5,718 14,320 18,299 16,559 17,079 20,019 39,266 -72.35%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 5,718 14,320 18,299 16,559 17,079 20,019 39,266 -72.35%
NOSH 285,940 286,407 305,000 275,999 284,651 285,994 280,476 1.29%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin -97.92% -76.97% 1.76% 1.57% -13.67% -174.73% 2.95% -
ROE -282.47% -20.60% 0.67% 0.83% -7.17% -103.43% 1.50% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 5.88 1.34 2.46 2.36 3.24 4.19 5.99 -1.22%
EPS -5.65 -1.03 0.04 0.05 -0.43 -7.24 0.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.02 0.05 0.06 0.06 0.06 0.07 0.14 -72.70%
Adjusted Per Share Value based on latest NOSH - 275,999
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 5.84 1.34 2.61 2.26 3.20 4.16 5.84 0.00%
EPS -5.61 -1.02 0.04 0.05 -0.43 -7.19 0.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0199 0.0497 0.0635 0.0575 0.0593 0.0695 0.1363 -72.30%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.09 0.14 0.13 0.13 0.17 0.19 0.28 -
P/RPS 1.53 10.42 5.28 5.52 5.25 4.54 4.67 -52.50%
P/EPS -1.59 -13.59 325.00 260.00 -39.53 -2.62 133.33 -
EY -62.77 -7.36 0.31 0.38 -2.53 -38.11 0.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.50 2.80 2.17 2.17 2.83 2.71 2.00 71.79%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/08/12 25/05/12 24/02/12 22/11/11 25/08/11 31/05/11 23/02/11 -
Price 0.04 0.12 0.16 0.16 0.14 0.19 0.22 -
P/RPS 0.68 8.93 6.50 6.79 4.32 4.54 3.67 -67.53%
P/EPS -0.71 -11.65 400.00 320.00 -32.56 -2.62 104.76 -
EY -141.24 -8.58 0.25 0.31 -3.07 -38.11 0.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 2.40 2.67 2.67 2.33 2.71 1.57 17.53%

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