[INSBIO] QoQ TTM Result on 31-Mar-2010 [#4]

Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- 160.87%
YoY- 147.45%
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 75,229 78,501 79,858 74,451 55,598 45,764 45,565 39.56%
PBT 5,570 6,892 6,538 4,918 -8,597 -11,574 -12,068 -
Tax -18 -478 -290 -347 -408 -195 -245 -82.37%
NP 5,552 6,414 6,248 4,571 -9,005 -11,769 -12,313 -
-
NP to SH 6,465 7,359 7,136 5,405 -8,880 -11,769 -12,224 -
-
Tax Rate 0.32% 6.94% 4.44% 7.06% - - - -
Total Cost 69,677 72,087 73,610 69,880 64,603 57,533 57,878 13.12%
-
Net Worth 39,266 40,133 39,996 37,239 34,536 33,639 35,910 6.11%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 39,266 40,133 39,996 37,239 34,536 33,639 35,910 6.11%
NOSH 280,476 286,666 285,692 286,461 285,192 290,000 315,000 -7.42%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 7.38% 8.17% 7.82% 6.14% -16.20% -25.72% -27.02% -
ROE 16.46% 18.34% 17.84% 14.51% -25.71% -34.99% -34.04% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 26.82 27.38 27.95 25.99 19.49 15.78 14.47 50.72%
EPS 2.31 2.57 2.50 1.89 -3.11 -4.06 -3.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.14 0.14 0.13 0.1211 0.116 0.114 14.63%
Adjusted Per Share Value based on latest NOSH - 286,461
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 26.12 27.26 27.73 25.85 19.30 15.89 15.82 39.56%
EPS 2.24 2.56 2.48 1.88 -3.08 -4.09 -4.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1363 0.1394 0.1389 0.1293 0.1199 0.1168 0.1247 6.09%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.28 0.19 0.19 0.19 0.20 0.16 0.19 -
P/RPS 1.04 0.69 0.68 0.73 1.03 1.01 1.31 -14.22%
P/EPS 12.15 7.40 7.61 10.07 -6.42 -3.94 -4.90 -
EY 8.23 13.51 13.15 9.93 -15.57 -25.36 -20.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 1.36 1.36 1.46 1.65 1.38 1.67 12.73%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 23/02/11 23/11/10 25/08/10 26/05/10 24/02/10 23/11/09 25/08/09 -
Price 0.22 0.26 0.20 0.19 0.20 0.16 0.15 -
P/RPS 0.82 0.95 0.72 0.73 1.03 1.01 1.04 -14.61%
P/EPS 9.54 10.13 8.01 10.07 -6.42 -3.94 -3.87 -
EY 10.48 9.87 12.49 9.93 -15.57 -25.36 -25.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.57 1.86 1.43 1.46 1.65 1.38 1.32 12.22%

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