[INSBIO] QoQ TTM Result on 30-Jun-2006 [#2]

Stock
[INSBIO] INS BIOSCIENCE BHD
Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -40.1%
YoY- 40.29%
Quarter Report
Latest QR
Upcoming QR
INSBIO's Result
INSBIO's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 24,660 23,201 31,531 34,658 36,700 30,353 18,293 22.05%
PBT -13,170 -13,156 969 5,137 8,237 8,123 6,204 -
Tax 548 507 -540 -1,328 -1,878 -1,790 -872 -
NP -12,622 -12,649 429 3,809 6,359 6,333 5,332 -
-
NP to SH -12,622 -12,649 429 3,809 6,359 6,333 5,332 -
-
Tax Rate - - 55.73% 25.85% 22.80% 22.04% 14.06% -
Total Cost 37,282 35,850 31,102 30,849 30,341 24,020 12,961 102.38%
-
Net Worth 38,345 41,473 52,760 52,057 49,088 50,755 47,271 -13.03%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 38,345 41,473 52,760 52,057 49,088 50,755 47,271 -13.03%
NOSH 265,000 286,817 282,592 275,000 260,000 286,756 275,473 -2.55%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin -51.18% -54.52% 1.36% 10.99% 17.33% 20.86% 29.15% -
ROE -32.92% -30.50% 0.81% 7.32% 12.95% 12.48% 11.28% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 9.31 8.09 11.16 12.60 14.12 10.58 6.64 25.29%
EPS -4.76 -4.41 0.15 1.39 2.45 2.21 1.94 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1447 0.1446 0.1867 0.1893 0.1888 0.177 0.1716 -10.75%
Adjusted Per Share Value based on latest NOSH - 275,000
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 8.56 8.06 10.95 12.03 12.74 10.54 6.35 22.05%
EPS -4.38 -4.39 0.15 1.32 2.21 2.20 1.85 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1331 0.144 0.1832 0.1808 0.1704 0.1762 0.1641 -13.03%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.19 0.23 0.21 0.25 0.23 0.20 0.26 -
P/RPS 2.04 2.84 1.88 1.98 1.63 1.89 3.92 -35.32%
P/EPS -3.99 -5.22 138.33 18.05 9.40 9.06 13.43 -
EY -25.07 -19.17 0.72 5.54 10.63 11.04 7.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.59 1.12 1.32 1.22 1.13 1.52 -9.44%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 16/05/07 27/02/07 22/11/06 29/08/06 30/05/06 - - -
Price 0.19 0.22 0.23 0.23 0.29 0.00 0.00 -
P/RPS 2.04 2.72 2.06 1.82 2.05 0.00 0.00 -
P/EPS -3.99 -4.99 151.51 16.61 11.86 0.00 0.00 -
EY -25.07 -20.05 0.66 6.02 8.43 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.52 1.23 1.22 1.54 0.00 0.00 -

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