[BIOSIS] QoQ Quarter Result on 31-Dec-2010

Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010
Profit Trend
QoQ- -252.93%
YoY- -92.08%
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 4,163 8,764 6,695 5,953 7,002 10,317 9,997 -44.20%
PBT -1,595 -1,257 -1,751 -6,787 -1,048 -835 -910 45.32%
Tax 42 -168 -28 1,866 0 0 0 -
NP -1,553 -1,425 -1,779 -4,921 -1,048 -835 -910 42.76%
-
NP to SH -1,231 -1,182 -1,489 -4,341 -1,230 -649 -723 42.54%
-
Tax Rate - - - - - - - -
Total Cost 5,716 10,189 8,474 10,874 8,050 11,152 10,907 -34.97%
-
Net Worth 47,346 48,731 48,967 49,000 54,000 47,272 48,200 -1.18%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 47,346 48,731 48,967 49,000 54,000 47,272 48,200 -1.18%
NOSH 105,213 103,684 99,932 100,000 99,999 80,123 80,333 19.68%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin -37.30% -16.26% -26.57% -82.66% -14.97% -8.09% -9.10% -
ROE -2.60% -2.43% -3.04% -8.86% -2.28% -1.37% -1.50% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 3.96 8.45 6.70 5.95 7.00 12.88 12.44 -53.34%
EPS -1.17 -1.14 -1.49 -4.34 -1.23 -0.81 -0.90 19.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.45 0.47 0.49 0.49 0.54 0.59 0.60 -17.43%
Adjusted Per Share Value based on latest NOSH - 100,000
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 3.98 8.37 6.40 5.69 6.69 9.86 9.55 -44.17%
EPS -1.18 -1.13 -1.42 -4.15 -1.17 -0.62 -0.69 42.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4523 0.4655 0.4677 0.4681 0.5158 0.4516 0.4604 -1.17%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.28 0.34 0.38 0.40 0.47 0.56 0.50 -
P/RPS 7.08 4.02 5.67 6.72 6.71 4.35 4.02 45.78%
P/EPS -23.93 -29.82 -25.50 -9.21 -38.21 -69.14 -55.56 -42.93%
EY -4.18 -3.35 -3.92 -10.85 -2.62 -1.45 -1.80 75.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.72 0.78 0.82 0.87 0.95 0.83 -17.65%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 29/11/11 26/08/11 30/05/11 28/02/11 24/11/10 30/08/10 31/05/10 -
Price 0.34 0.29 0.35 0.39 0.44 0.55 0.51 -
P/RPS 8.59 3.43 5.22 6.55 6.28 4.27 4.10 63.66%
P/EPS -29.06 -25.44 -23.49 -8.98 -35.77 -67.90 -56.67 -35.90%
EY -3.44 -3.93 -4.26 -11.13 -2.80 -1.47 -1.76 56.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.62 0.71 0.80 0.81 0.93 0.85 -7.18%

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