[INSBIO] QoQ Quarter Result on 31-Mar-2009 [#4]

Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- -685.21%
YoY- -1125.07%
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 20,077 16,814 13,847 4,860 10,243 16,615 22,289 -6.71%
PBT 1,665 551 217 -11,030 -1,312 57 1,062 34.84%
Tax -307 0 -91 -10 -94 -50 -109 99.06%
NP 1,358 551 126 -11,040 -1,406 7 953 26.54%
-
NP to SH 1,483 551 126 -11,040 -1,406 21 959 33.61%
-
Tax Rate 18.44% 0.00% 41.94% - - 87.72% 10.26% -
Total Cost 18,719 16,263 13,721 15,900 11,649 16,608 21,336 -8.33%
-
Net Worth 34,536 33,639 35,910 32,431 43,585 32,949 45,596 -16.86%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 34,536 33,639 35,910 32,431 43,585 32,949 45,596 -16.86%
NOSH 285,192 290,000 315,000 286,753 286,938 210,000 290,606 -1.24%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 6.76% 3.28% 0.91% -227.16% -13.73% 0.04% 4.28% -
ROE 4.29% 1.64% 0.35% -34.04% -3.23% 0.06% 2.10% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 7.04 5.80 4.40 1.69 3.57 7.91 7.67 -5.53%
EPS 0.52 0.19 0.04 -3.85 -0.49 0.01 0.33 35.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1211 0.116 0.114 0.1131 0.1519 0.1569 0.1569 -15.81%
Adjusted Per Share Value based on latest NOSH - 286,753
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 6.97 5.84 4.81 1.69 3.56 5.77 7.74 -6.72%
EPS 0.51 0.19 0.04 -3.83 -0.49 0.01 0.33 33.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1199 0.1168 0.1247 0.1126 0.1513 0.1144 0.1583 -16.86%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.20 0.16 0.19 0.12 0.20 0.21 0.24 -
P/RPS 2.84 2.76 4.32 7.08 5.60 2.65 3.13 -6.25%
P/EPS 38.46 84.21 475.00 -3.12 -40.82 2,100.00 72.73 -34.53%
EY 2.60 1.19 0.21 -32.08 -2.45 0.05 1.38 52.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.65 1.38 1.67 1.06 1.32 1.34 1.53 5.14%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 23/11/09 25/08/09 29/05/09 25/02/09 25/11/08 22/08/08 -
Price 0.20 0.16 0.15 0.15 0.17 0.16 0.22 -
P/RPS 2.84 2.76 3.41 8.85 4.76 2.02 2.87 -0.69%
P/EPS 38.46 84.21 375.00 -3.90 -34.69 1,600.00 66.67 -30.63%
EY 2.60 1.19 0.27 -25.67 -2.88 0.06 1.50 44.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.65 1.38 1.32 1.33 1.12 1.02 1.40 11.54%

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