[INSBIO] QoQ TTM Result on 30-Sep-2006 [#3]

Stock
[INSBIO] INS BIOSCIENCE BHD
Announcement Date
22-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -88.74%
YoY- -91.95%
Quarter Report
Latest QR
Upcoming QR
INSBIO's Result
INSBIO's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 37,854 24,660 23,201 31,531 34,658 36,700 30,353 15.90%
PBT -13,091 -13,170 -13,156 969 5,137 8,237 8,123 -
Tax 669 548 507 -540 -1,328 -1,878 -1,790 -
NP -12,422 -12,622 -12,649 429 3,809 6,359 6,333 -
-
NP to SH -12,422 -12,622 -12,649 429 3,809 6,359 6,333 -
-
Tax Rate - - - 55.73% 25.85% 22.80% 22.04% -
Total Cost 50,276 37,282 35,850 31,102 30,849 30,341 24,020 63.84%
-
Net Worth 40,992 38,345 41,473 52,760 52,057 49,088 50,755 -13.30%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 40,992 38,345 41,473 52,760 52,057 49,088 50,755 -13.30%
NOSH 280,769 265,000 286,817 282,592 275,000 260,000 286,756 -1.40%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin -32.82% -51.18% -54.52% 1.36% 10.99% 17.33% 20.86% -
ROE -30.30% -32.92% -30.50% 0.81% 7.32% 12.95% 12.48% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 13.48 9.31 8.09 11.16 12.60 14.12 10.58 17.57%
EPS -4.42 -4.76 -4.41 0.15 1.39 2.45 2.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.146 0.1447 0.1446 0.1867 0.1893 0.1888 0.177 -12.07%
Adjusted Per Share Value based on latest NOSH - 282,592
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 13.14 8.56 8.06 10.95 12.03 12.74 10.54 15.88%
EPS -4.31 -4.38 -4.39 0.15 1.32 2.21 2.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1423 0.1331 0.144 0.1832 0.1808 0.1704 0.1762 -13.31%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.21 0.19 0.23 0.21 0.25 0.23 0.20 -
P/RPS 1.56 2.04 2.84 1.88 1.98 1.63 1.89 -12.03%
P/EPS -4.75 -3.99 -5.22 138.33 18.05 9.40 9.06 -
EY -21.07 -25.07 -19.17 0.72 5.54 10.63 11.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 1.31 1.59 1.12 1.32 1.22 1.13 17.59%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 06/09/07 16/05/07 27/02/07 22/11/06 29/08/06 30/05/06 - -
Price 0.22 0.19 0.22 0.23 0.23 0.29 0.00 -
P/RPS 1.63 2.04 2.72 2.06 1.82 2.05 0.00 -
P/EPS -4.97 -3.99 -4.99 151.51 16.61 11.86 0.00 -
EY -20.11 -25.07 -20.05 0.66 6.02 8.43 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.51 1.31 1.52 1.23 1.22 1.54 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