[INSBIO] QoQ TTM Result on 30-Jun-2013 [#4]

Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- 39.59%
YoY- 42.59%
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 5,630 10,167 25,592 28,669 33,625 34,672 27,075 -64.86%
PBT -10,798 -10,819 -18,256 -20,104 -19,773 -19,218 -3,976 94.53%
Tax 0 0 35 35 24 24 -11 -
NP -10,798 -10,819 -18,221 -20,069 -19,749 -19,194 -3,987 94.17%
-
NP to SH -10,798 -10,819 -17,908 -19,745 -19,435 -18,844 -3,914 96.58%
-
Tax Rate - - - - - - - -
Total Cost 16,428 20,986 43,813 48,738 53,374 53,866 31,062 -34.57%
-
Net Worth -2,879 -2,859 5,707 5,371 5,662 5,718 14,320 -
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth -2,879 -2,859 5,707 5,371 5,662 5,718 14,320 -
NOSH 287,999 285,962 285,384 268,571 283,125 285,940 286,407 0.36%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -191.79% -106.41% -71.20% -70.00% -58.73% -55.36% -14.73% -
ROE 0.00% 0.00% -313.75% -367.59% -343.22% -329.51% -27.33% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 1.95 3.56 8.97 10.67 11.88 12.13 9.45 -65.04%
EPS -3.75 -3.78 -6.28 -7.35 -6.86 -6.59 -1.37 95.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.01 -0.01 0.02 0.02 0.02 0.02 0.05 -
Adjusted Per Share Value based on latest NOSH - 285,962
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 1.95 3.53 8.89 9.95 11.68 12.04 9.40 -64.92%
EPS -3.75 -3.76 -6.22 -6.86 -6.75 -6.54 -1.36 96.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.01 -0.0099 0.0198 0.0187 0.0197 0.0199 0.0497 -
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.055 0.025 0.05 0.04 0.04 0.09 0.14 -
P/RPS 2.81 0.70 0.56 0.37 0.34 0.74 1.48 53.27%
P/EPS -1.47 -0.66 -0.80 -0.54 -0.58 -1.37 -10.24 -72.55%
EY -68.17 -151.33 -125.50 -183.80 -171.61 -73.22 -9.76 264.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 2.50 2.00 2.00 4.50 2.80 -
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/11/13 30/08/13 28/05/13 28/02/13 30/11/12 30/08/12 25/05/12 -
Price 0.015 0.04 0.035 0.05 0.03 0.04 0.12 -
P/RPS 0.77 1.13 0.39 0.47 0.25 0.33 1.27 -28.34%
P/EPS -0.40 -1.06 -0.56 -0.68 -0.44 -0.61 -8.78 -87.22%
EY -249.95 -94.58 -179.29 -147.04 -228.82 -164.75 -11.39 682.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 1.75 2.50 1.50 2.00 2.40 -

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