[BIOSIS] QoQ Quarter Result on 31-Dec-2013 [#3]

Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- -231.57%
YoY- -3299.41%
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 2,238 4,046 3,294 2,809 1,792 1,603 330 257.86%
PBT 209 247 -9,815 -18,611 -6,030 -3,609 -12,339 -
Tax 68 -13 177 723 0 0 -50 -
NP 277 234 -9,638 -17,888 -6,030 -3,609 -12,389 -
-
NP to SH 370 354 -8,313 -17,371 -5,239 -3,239 -12,245 -
-
Tax Rate -32.54% 5.26% - - - - - -
Total Cost 1,961 3,812 12,932 20,697 7,822 5,212 12,719 -71.21%
-
Net Worth -24,314 -24,988 -29,818 -15,753 2,099 10,516 15,752 -
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth -24,314 -24,988 -29,818 -15,753 2,099 10,516 15,752 -
NOSH 105,714 104,117 124,245 105,024 104,989 105,162 105,017 0.44%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 12.38% 5.78% -292.59% -636.81% -336.50% -225.14% -3,754.24% -
ROE 0.00% 0.00% 0.00% 0.00% -249.50% -30.80% -77.73% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 2.12 3.89 2.65 2.67 1.71 1.52 0.31 259.86%
EPS 0.35 0.34 -7.92 -16.54 -4.99 -3.08 -11.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.23 -0.24 -0.24 -0.15 0.02 0.10 0.15 -
Adjusted Per Share Value based on latest NOSH - 105,024
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 2.14 3.86 3.15 2.68 1.71 1.53 0.32 254.54%
EPS 0.35 0.34 -7.94 -16.59 -5.00 -3.09 -11.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.2323 -0.2387 -0.2848 -0.1505 0.0201 0.1005 0.1505 -
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.13 0.165 0.175 0.20 0.20 0.14 0.20 -
P/RPS 6.14 4.25 6.60 7.48 11.72 9.18 63.65 -78.93%
P/EPS 37.14 48.53 -2.62 -1.21 -4.01 -4.55 -1.72 -
EY 2.69 2.06 -38.23 -82.70 -24.95 -22.00 -58.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 10.00 1.40 1.33 -
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 28/11/14 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 -
Price 0.12 0.125 0.095 0.20 0.195 0.17 0.22 -
P/RPS 5.67 3.22 3.58 7.48 11.42 11.15 70.01 -81.25%
P/EPS 34.29 36.76 -1.42 -1.21 -3.91 -5.52 -1.89 -
EY 2.92 2.72 -70.43 -82.70 -25.59 -18.12 -53.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 9.75 1.70 1.47 -

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