[BIOSIS] QoQ Quarter Result on 31-Dec-2007 [#4]

Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 45.13%
YoY- -70.95%
View:
Show?
Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 10,909 9,278 10,454 9,368 10,231 11,780 10,323 3.73%
PBT -203 462 304 -787 804 614 327 -
Tax -313 93 -280 1,115 -578 -259 -217 27.57%
NP -516 555 24 328 226 355 110 -
-
NP to SH -516 555 24 328 226 355 110 -
-
Tax Rate - -20.13% 92.11% - 71.89% 42.18% 66.36% -
Total Cost 11,425 8,723 10,430 9,040 10,005 11,425 10,213 7.74%
-
Net Worth 51,599 52,282 51,999 51,999 0 51,636 50,285 1.72%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 51,599 52,282 51,999 51,999 0 51,636 50,285 1.72%
NOSH 79,384 80,434 80,000 80,000 79,166 80,681 78,571 0.68%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin -4.73% 5.98% 0.23% 3.50% 2.21% 3.01% 1.07% -
ROE -1.00% 1.06% 0.05% 0.63% 0.00% 0.69% 0.22% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 13.74 11.53 13.07 11.71 12.92 14.60 13.14 3.01%
EPS -0.65 0.69 0.03 0.41 0.28 0.44 0.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.65 0.65 0.65 0.65 0.00 0.64 0.64 1.03%
Adjusted Per Share Value based on latest NOSH - 80,000
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 10.42 8.86 9.99 8.95 9.77 11.25 9.86 3.74%
EPS -0.49 0.53 0.02 0.31 0.22 0.34 0.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4929 0.4994 0.4967 0.4967 0.00 0.4932 0.4803 1.73%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.55 0.34 0.42 0.42 0.44 0.44 0.41 -
P/RPS 4.00 2.95 3.21 3.59 3.40 3.01 3.12 17.96%
P/EPS -84.62 49.28 1,400.00 102.44 154.13 100.00 292.86 -
EY -1.18 2.03 0.07 0.98 0.65 1.00 0.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.52 0.65 0.65 0.00 0.69 0.64 20.76%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 28/11/08 02/09/08 29/05/08 28/02/08 30/11/07 29/08/07 30/05/07 -
Price 0.30 0.43 0.40 0.58 0.41 0.44 0.42 -
P/RPS 2.18 3.73 3.06 4.95 3.17 3.01 3.20 -22.52%
P/EPS -46.15 62.32 1,333.33 141.46 143.62 100.00 300.00 -
EY -2.17 1.60 0.08 0.71 0.70 1.00 0.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.66 0.62 0.89 0.00 0.69 0.66 -21.33%

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