[INSBIO] QoQ TTM Result on 30-Jun-2012 [#4]

Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Jun-2012 [#4]
Profit Trend
QoQ- -381.45%
YoY- 13.87%
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 25,592 28,669 33,625 34,672 27,075 34,609 43,906 -30.19%
PBT -18,256 -20,104 -19,773 -19,218 -3,976 -23,222 -23,022 -14.31%
Tax 35 35 24 24 -11 274 438 -81.41%
NP -18,221 -20,069 -19,749 -19,194 -3,987 -22,948 -22,584 -13.32%
-
NP to SH -17,908 -19,745 -19,435 -18,844 -3,914 -22,981 -22,514 -14.14%
-
Tax Rate - - - - - - - -
Total Cost 43,813 48,738 53,374 53,866 31,062 57,557 66,490 -24.25%
-
Net Worth 5,707 5,371 5,662 5,718 14,320 18,299 16,559 -50.81%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 5,707 5,371 5,662 5,718 14,320 18,299 16,559 -50.81%
NOSH 285,384 268,571 283,125 285,940 286,407 305,000 275,999 2.25%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin -71.20% -70.00% -58.73% -55.36% -14.73% -66.31% -51.44% -
ROE -313.75% -367.59% -343.22% -329.51% -27.33% -125.58% -135.95% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 8.97 10.67 11.88 12.13 9.45 11.35 15.91 -31.72%
EPS -6.28 -7.35 -6.86 -6.59 -1.37 -7.53 -8.16 -16.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.02 0.02 0.02 0.02 0.05 0.06 0.06 -51.89%
Adjusted Per Share Value based on latest NOSH - 285,940
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 8.89 9.95 11.68 12.04 9.40 12.02 15.25 -30.19%
EPS -6.22 -6.86 -6.75 -6.54 -1.36 -7.98 -7.82 -14.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0198 0.0187 0.0197 0.0199 0.0497 0.0635 0.0575 -50.83%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.05 0.04 0.04 0.09 0.14 0.13 0.13 -
P/RPS 0.56 0.37 0.34 0.74 1.48 1.15 0.82 -22.43%
P/EPS -0.80 -0.54 -0.58 -1.37 -10.24 -1.73 -1.59 -36.71%
EY -125.50 -183.80 -171.61 -73.22 -9.76 -57.96 -62.75 58.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.50 2.00 2.00 4.50 2.80 2.17 2.17 9.88%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 28/05/13 28/02/13 30/11/12 30/08/12 25/05/12 24/02/12 22/11/11 -
Price 0.035 0.05 0.03 0.04 0.12 0.16 0.16 -
P/RPS 0.39 0.47 0.25 0.33 1.27 1.41 1.01 -46.94%
P/EPS -0.56 -0.68 -0.44 -0.61 -8.78 -2.12 -1.96 -56.58%
EY -179.29 -147.04 -228.82 -164.75 -11.39 -47.09 -50.98 131.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.75 2.50 1.50 2.00 2.40 2.67 2.67 -24.52%

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