[BIOSIS] QoQ Quarter Result on 31-Mar-2006 [#1]

Announcement Date
30-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 14.93%
YoY- -15.72%
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 17,477 17,655 11,192 10,760 9,672 11,359 9,210 53.09%
PBT 1,349 -1,457 404 1,279 1,305 1,264 852 35.73%
Tax -220 -684 -266 -255 -414 -289 -280 -14.81%
NP 1,129 -2,141 138 1,024 891 975 572 57.15%
-
NP to SH 1,129 -2,141 138 1,024 891 975 571 57.33%
-
Tax Rate 16.31% - 65.84% 19.94% 31.72% 22.86% 32.86% -
Total Cost 16,348 19,796 11,054 9,736 8,781 10,384 8,638 52.82%
-
Net Worth 51,101 49,530 53,576 52,800 52,062 0 50,755 0.45%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 51,101 49,530 53,576 52,800 52,062 0 50,755 0.45%
NOSH 79,846 79,888 81,176 80,000 80,096 80,416 79,305 0.45%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 6.46% -12.13% 1.23% 9.52% 9.21% 8.58% 6.21% -
ROE 2.21% -4.32% 0.26% 1.94% 1.71% 0.00% 1.13% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 21.89 22.10 13.79 13.45 12.08 14.13 11.61 52.44%
EPS 1.41 -2.68 0.17 1.28 1.11 1.22 0.72 56.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.64 0.62 0.66 0.66 0.65 0.00 0.64 0.00%
Adjusted Per Share Value based on latest NOSH - 80,000
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 16.69 16.86 10.69 10.28 9.24 10.85 8.80 53.04%
EPS 1.08 -2.05 0.13 0.98 0.85 0.93 0.55 56.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4881 0.4731 0.5118 0.5044 0.4973 0.00 0.4848 0.45%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.41 0.33 0.38 0.35 0.38 0.41 0.41 -
P/RPS 1.87 1.49 2.76 2.60 3.15 2.90 3.53 -34.45%
P/EPS 29.00 -12.31 223.53 27.34 34.16 33.82 56.94 -36.14%
EY 3.45 -8.12 0.45 3.66 2.93 2.96 1.76 56.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.53 0.58 0.53 0.58 0.00 0.64 0.00%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 30/11/06 28/08/06 30/05/06 21/02/06 18/11/05 30/08/05 -
Price 0.39 0.36 0.36 0.38 0.40 0.55 0.40 -
P/RPS 1.78 1.63 2.61 2.83 3.31 3.89 3.44 -35.46%
P/EPS 27.58 -13.43 211.76 29.69 35.96 45.36 55.56 -37.22%
EY 3.63 -7.44 0.47 3.37 2.78 2.20 1.80 59.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.58 0.55 0.58 0.62 0.00 0.63 -2.12%

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