[INSBIO] QoQ TTM Result on 30-Jun-2008 [#1]

Announcement Date
22-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#1]
Profit Trend
QoQ- 23.55%
YoY- 125.08%
View:
Show?
TTM Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 54,007 70,444 89,654 105,904 104,552 91,061 65,338 -11.91%
PBT -11,223 929 2,899 3,413 2,669 1,647 -11,217 0.03%
Tax -263 -323 -358 -329 -173 -150 108 -
NP -11,486 606 2,541 3,084 2,496 1,497 -11,109 2.24%
-
NP to SH -11,391 726 2,662 3,116 2,522 1,498 -11,109 1.68%
-
Tax Rate - 34.77% 12.35% 9.64% 6.48% 9.11% - -
Total Cost 65,493 69,838 87,113 102,820 102,056 89,564 76,447 -9.78%
-
Net Worth 32,431 43,585 0 45,596 43,505 43,038 42,813 -16.88%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 32,431 43,585 0 45,596 43,505 43,038 42,813 -16.88%
NOSH 286,753 286,938 210,000 290,606 283,421 287,500 289,473 -0.62%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin -21.27% 0.86% 2.83% 2.91% 2.39% 1.64% -17.00% -
ROE -35.12% 1.67% 0.00% 6.83% 5.80% 3.48% -25.95% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 18.83 24.55 42.69 36.44 36.89 31.67 22.57 -11.36%
EPS -3.97 0.25 1.27 1.07 0.89 0.52 -3.84 2.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1131 0.1519 0.00 0.1569 0.1535 0.1497 0.1479 -16.36%
Adjusted Per Share Value based on latest NOSH - 290,606
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 18.75 24.46 31.13 36.77 36.30 31.62 22.69 -11.92%
EPS -3.96 0.25 0.92 1.08 0.88 0.52 -3.86 1.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1126 0.1513 0.00 0.1583 0.1511 0.1494 0.1487 -16.90%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.12 0.20 0.21 0.24 0.22 0.25 0.21 -
P/RPS 0.64 0.81 0.49 0.66 0.60 0.79 0.93 -22.03%
P/EPS -3.02 79.05 16.57 22.38 24.72 47.98 -5.47 -32.67%
EY -33.10 1.27 6.04 4.47 4.04 2.08 -18.27 48.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.32 0.00 1.53 1.43 1.67 1.42 -17.69%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 29/05/09 25/02/09 25/11/08 22/08/08 27/05/08 29/02/08 22/11/07 -
Price 0.15 0.17 0.16 0.22 0.25 0.23 0.25 -
P/RPS 0.80 0.69 0.37 0.60 0.68 0.73 1.11 -19.59%
P/EPS -3.78 67.19 12.62 20.52 28.09 44.14 -6.51 -30.37%
EY -26.48 1.49 7.92 4.87 3.56 2.27 -15.35 43.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.12 0.00 1.40 1.63 1.54 1.69 -14.74%

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