[INSBIO] QoQ TTM Result on 31-Mar-2009 [#4]

Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- -1669.01%
YoY- -551.67%
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 55,598 45,764 45,565 54,007 70,444 89,654 105,904 -34.84%
PBT -8,597 -11,574 -12,068 -11,223 929 2,899 3,413 -
Tax -408 -195 -245 -263 -323 -358 -329 15.38%
NP -9,005 -11,769 -12,313 -11,486 606 2,541 3,084 -
-
NP to SH -8,880 -11,769 -12,224 -11,391 726 2,662 3,116 -
-
Tax Rate - - - - 34.77% 12.35% 9.64% -
Total Cost 64,603 57,533 57,878 65,493 69,838 87,113 102,820 -26.57%
-
Net Worth 34,536 33,639 35,910 32,431 43,585 0 45,596 -16.86%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 34,536 33,639 35,910 32,431 43,585 0 45,596 -16.86%
NOSH 285,192 290,000 315,000 286,753 286,938 210,000 290,606 -1.24%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -16.20% -25.72% -27.02% -21.27% 0.86% 2.83% 2.91% -
ROE -25.71% -34.99% -34.04% -35.12% 1.67% 0.00% 6.83% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 19.49 15.78 14.47 18.83 24.55 42.69 36.44 -34.03%
EPS -3.11 -4.06 -3.88 -3.97 0.25 1.27 1.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1211 0.116 0.114 0.1131 0.1519 0.00 0.1569 -15.81%
Adjusted Per Share Value based on latest NOSH - 286,753
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 19.30 15.89 15.82 18.75 24.46 31.13 36.77 -34.85%
EPS -3.08 -4.09 -4.24 -3.96 0.25 0.92 1.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1199 0.1168 0.1247 0.1126 0.1513 0.00 0.1583 -16.86%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.20 0.16 0.19 0.12 0.20 0.21 0.24 -
P/RPS 1.03 1.01 1.31 0.64 0.81 0.49 0.66 34.43%
P/EPS -6.42 -3.94 -4.90 -3.02 79.05 16.57 22.38 -
EY -15.57 -25.36 -20.42 -33.10 1.27 6.04 4.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.65 1.38 1.67 1.06 1.32 0.00 1.53 5.14%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 23/11/09 25/08/09 29/05/09 25/02/09 25/11/08 22/08/08 -
Price 0.20 0.16 0.15 0.15 0.17 0.16 0.22 -
P/RPS 1.03 1.01 1.04 0.80 0.69 0.37 0.60 43.22%
P/EPS -6.42 -3.94 -3.87 -3.78 67.19 12.62 20.52 -
EY -15.57 -25.36 -25.87 -26.48 1.49 7.92 4.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.65 1.38 1.32 1.33 1.12 0.00 1.40 11.54%

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