[INSBIO] QoQ Quarter Result on 31-Mar-2007 [#1]

Stock
[INSBIO] INS BIOSCIENCE BHD
Announcement Date
16-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 100.44%
YoY- 103.85%
Quarter Report
Latest QR
Upcoming QR
INSBIO's Result
INSBIO's Financial Summary
View:
Show?
Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 29,453 32,865 20,937 7,806 3,730 5,381 7,743 143.08%
PBT 658 571 318 100 -12,221 -1,303 239 96.07%
Tax -129 -21 47 -47 146 540 -74 44.69%
NP 529 550 365 53 -12,075 -763 165 116.96%
-
NP to SH 530 550 365 53 -12,075 -763 165 117.23%
-
Tax Rate 19.60% 3.68% -14.78% 47.00% - - 30.96% -
Total Cost 28,924 32,315 20,572 7,753 15,805 6,144 7,578 143.63%
-
Net Worth 43,038 42,813 40,992 38,345 41,473 52,760 52,057 -11.88%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 43,038 42,813 40,992 38,345 41,473 52,760 52,057 -11.88%
NOSH 287,500 289,473 280,769 265,000 286,817 282,592 275,000 2.99%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 1.80% 1.67% 1.74% 0.68% -323.73% -14.18% 2.13% -
ROE 1.23% 1.28% 0.89% 0.14% -29.11% -1.45% 0.32% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 10.24 11.35 7.46 2.95 1.30 1.90 2.82 135.69%
EPS 0.18 0.19 0.13 0.02 -4.21 -0.27 0.06 107.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1497 0.1479 0.146 0.1447 0.1446 0.1867 0.1893 -14.44%
Adjusted Per Share Value based on latest NOSH - 265,000
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 10.23 11.41 7.27 2.71 1.30 1.87 2.69 143.04%
EPS 0.18 0.19 0.13 0.02 -4.19 -0.26 0.06 107.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1494 0.1487 0.1423 0.1331 0.144 0.1832 0.1808 -11.91%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.25 0.21 0.21 0.19 0.23 0.21 0.25 -
P/RPS 2.44 1.85 2.82 6.45 17.69 11.03 8.88 -57.63%
P/EPS 135.61 110.53 161.54 950.00 -5.46 -77.78 416.67 -52.58%
EY 0.74 0.90 0.62 0.11 -18.30 -1.29 0.24 111.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 1.42 1.44 1.31 1.59 1.12 1.32 16.92%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 29/02/08 22/11/07 06/09/07 16/05/07 27/02/07 22/11/06 29/08/06 -
Price 0.23 0.25 0.22 0.19 0.22 0.23 0.23 -
P/RPS 2.25 2.20 2.95 6.45 16.92 12.08 8.17 -57.57%
P/EPS 124.76 131.58 169.23 950.00 -5.23 -85.19 383.33 -52.58%
EY 0.80 0.76 0.59 0.11 -19.14 -1.17 0.26 111.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 1.69 1.51 1.31 1.52 1.23 1.22 16.74%

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