[BIOSIS] QoQ Quarter Result on 31-Mar-2005 [#1]

Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -13.52%
YoY- 121600.0%
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 9,672 11,359 9,210 9,248 8,718 8,548 9,298 2.65%
PBT 1,305 1,264 852 1,505 1,651 1,941 1,878 -21.49%
Tax -414 -289 -280 -290 -246 -280 -1,178 -50.10%
NP 891 975 572 1,215 1,405 1,661 700 17.39%
-
NP to SH 891 975 571 1,215 1,405 1,661 1,589 -31.92%
-
Tax Rate 31.72% 22.86% 32.86% 19.27% 14.90% 14.43% 62.73% -
Total Cost 8,781 10,384 8,638 8,033 7,313 6,887 8,598 1.41%
-
Net Worth 52,062 0 50,755 50,358 27,665 20,297 17,375 107.42%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 52,062 0 50,755 50,358 27,665 20,297 17,375 107.42%
NOSH 80,096 80,416 79,305 79,934 45,353 33,828 28,024 101.01%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 9.21% 8.58% 6.21% 13.14% 16.12% 19.43% 7.53% -
ROE 1.71% 0.00% 1.13% 2.41% 5.08% 8.18% 9.15% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 12.08 14.13 11.61 11.57 19.22 25.27 33.18 -48.91%
EPS 1.11 1.22 0.72 1.52 3.07 4.91 5.67 -66.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.65 0.00 0.64 0.63 0.61 0.60 0.62 3.19%
Adjusted Per Share Value based on latest NOSH - 79,934
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 9.24 10.85 8.80 8.83 8.33 8.17 8.88 2.67%
EPS 0.85 0.93 0.55 1.16 1.34 1.59 1.52 -32.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4973 0.00 0.4848 0.481 0.2643 0.1939 0.166 107.39%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 - -
Price 0.38 0.41 0.41 0.51 0.56 0.66 0.00 -
P/RPS 3.15 2.90 3.53 4.41 2.91 2.61 0.00 -
P/EPS 34.16 33.82 56.94 33.55 18.08 13.44 0.00 -
EY 2.93 2.96 1.76 2.98 5.53 7.44 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.00 0.64 0.81 0.92 1.10 0.00 -
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 21/02/06 18/11/05 30/08/05 30/05/05 23/02/05 26/11/04 24/08/04 -
Price 0.40 0.55 0.40 0.35 0.52 0.63 0.60 -
P/RPS 3.31 3.89 3.44 3.03 2.71 2.49 1.81 49.37%
P/EPS 35.96 45.36 55.56 23.03 16.79 12.83 10.58 125.55%
EY 2.78 2.20 1.80 4.34 5.96 7.79 9.45 -55.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.00 0.63 0.56 0.85 1.05 0.97 -25.73%

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