[INSBIO] QoQ TTM Result on 31-Dec-2007

Stock
[INSBIO] INS BIOSCIENCE BHD
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007
Profit Trend
QoQ- 113.48%
YoY- 111.84%
Quarter Report
Latest QR
Upcoming QR
INSBIO's Result
INSBIO's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 89,654 105,904 104,552 91,061 65,338 37,854 24,660 135.88%
PBT 2,899 3,413 2,669 1,647 -11,217 -13,091 -13,170 -
Tax -358 -329 -173 -150 108 669 548 -
NP 2,541 3,084 2,496 1,497 -11,109 -12,422 -12,622 -
-
NP to SH 2,662 3,116 2,522 1,498 -11,109 -12,422 -12,622 -
-
Tax Rate 12.35% 9.64% 6.48% 9.11% - - - -
Total Cost 87,113 102,820 102,056 89,564 76,447 50,276 37,282 75.81%
-
Net Worth 0 45,596 43,505 43,038 42,813 40,992 38,345 -
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 0 45,596 43,505 43,038 42,813 40,992 38,345 -
NOSH 210,000 290,606 283,421 287,500 289,473 280,769 265,000 -14.32%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 2.83% 2.91% 2.39% 1.64% -17.00% -32.82% -51.18% -
ROE 0.00% 6.83% 5.80% 3.48% -25.95% -30.30% -32.92% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 42.69 36.44 36.89 31.67 22.57 13.48 9.31 175.24%
EPS 1.27 1.07 0.89 0.52 -3.84 -4.42 -4.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.1569 0.1535 0.1497 0.1479 0.146 0.1447 -
Adjusted Per Share Value based on latest NOSH - 287,500
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 31.13 36.77 36.30 31.62 22.69 13.14 8.56 135.92%
EPS 0.92 1.08 0.88 0.52 -3.86 -4.31 -4.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.1583 0.1511 0.1494 0.1487 0.1423 0.1331 -
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.21 0.24 0.22 0.25 0.21 0.21 0.19 -
P/RPS 0.49 0.66 0.60 0.79 0.93 1.56 2.04 -61.25%
P/EPS 16.57 22.38 24.72 47.98 -5.47 -4.75 -3.99 -
EY 6.04 4.47 4.04 2.08 -18.27 -21.07 -25.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.53 1.43 1.67 1.42 1.44 1.31 -
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 25/11/08 22/08/08 27/05/08 29/02/08 22/11/07 06/09/07 16/05/07 -
Price 0.16 0.22 0.25 0.23 0.25 0.22 0.19 -
P/RPS 0.37 0.60 0.68 0.73 1.11 1.63 2.04 -67.85%
P/EPS 12.62 20.52 28.09 44.14 -6.51 -4.97 -3.99 -
EY 7.92 4.87 3.56 2.27 -15.35 -20.11 -25.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.40 1.63 1.54 1.69 1.51 1.31 -

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