[INSBIO] QoQ TTM Result on 30-Sep-2007

Announcement Date
22-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007
Profit Trend
QoQ- 10.57%
YoY- -2689.51%
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 105,904 104,552 91,061 65,338 37,854 24,660 23,201 175.42%
PBT 3,413 2,669 1,647 -11,217 -13,091 -13,170 -13,156 -
Tax -329 -173 -150 108 669 548 507 -
NP 3,084 2,496 1,497 -11,109 -12,422 -12,622 -12,649 -
-
NP to SH 3,116 2,522 1,498 -11,109 -12,422 -12,622 -12,649 -
-
Tax Rate 9.64% 6.48% 9.11% - - - - -
Total Cost 102,820 102,056 89,564 76,447 50,276 37,282 35,850 101.99%
-
Net Worth 45,596 43,505 43,038 42,813 40,992 38,345 41,473 6.52%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 45,596 43,505 43,038 42,813 40,992 38,345 41,473 6.52%
NOSH 290,606 283,421 287,500 289,473 280,769 265,000 286,817 0.87%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 2.91% 2.39% 1.64% -17.00% -32.82% -51.18% -54.52% -
ROE 6.83% 5.80% 3.48% -25.95% -30.30% -32.92% -30.50% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 36.44 36.89 31.67 22.57 13.48 9.31 8.09 172.99%
EPS 1.07 0.89 0.52 -3.84 -4.42 -4.76 -4.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1569 0.1535 0.1497 0.1479 0.146 0.1447 0.1446 5.59%
Adjusted Per Share Value based on latest NOSH - 289,473
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 36.77 36.30 31.62 22.69 13.14 8.56 8.06 175.32%
EPS 1.08 0.88 0.52 -3.86 -4.31 -4.38 -4.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1583 0.1511 0.1494 0.1487 0.1423 0.1331 0.144 6.52%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.24 0.22 0.25 0.21 0.21 0.19 0.23 -
P/RPS 0.66 0.60 0.79 0.93 1.56 2.04 2.84 -62.23%
P/EPS 22.38 24.72 47.98 -5.47 -4.75 -3.99 -5.22 -
EY 4.47 4.04 2.08 -18.27 -21.07 -25.07 -19.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 1.43 1.67 1.42 1.44 1.31 1.59 -2.53%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 22/08/08 27/05/08 29/02/08 22/11/07 06/09/07 16/05/07 27/02/07 -
Price 0.22 0.25 0.23 0.25 0.22 0.19 0.22 -
P/RPS 0.60 0.68 0.73 1.11 1.63 2.04 2.72 -63.52%
P/EPS 20.52 28.09 44.14 -6.51 -4.97 -3.99 -4.99 -
EY 4.87 3.56 2.27 -15.35 -20.11 -25.07 -20.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.63 1.54 1.69 1.51 1.31 1.52 -5.33%

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