[BIOSIS] QoQ TTM Result on 30-Jun-2005 [#2]

Stock
[BIOSIS] BIOSIS GROUP BHD
Announcement Date
30-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -17.33%
YoY- 205.41%
Quarter Report
Latest QR
Upcoming QR
BIOSIS's Result
BIOSIS's Financial Summary
View:
Show?
TTM Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 41,001 39,489 38,535 35,724 35,812 26,564 17,846 74.20%
PBT 4,700 4,926 5,272 5,949 6,975 5,470 3,819 14.85%
Tax -1,238 -1,273 -1,105 -1,096 -1,994 -1,704 -1,458 -10.33%
NP 3,462 3,653 4,167 4,853 4,981 3,766 2,361 29.09%
-
NP to SH 3,462 3,653 4,167 4,853 5,870 4,655 3,250 4.30%
-
Tax Rate 26.34% 25.84% 20.96% 18.42% 28.59% 31.15% 38.18% -
Total Cost 37,539 35,836 34,368 30,871 30,831 22,798 15,485 80.55%
-
Net Worth 52,800 52,062 0 50,755 50,358 27,665 20,297 89.25%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 52,800 52,062 0 50,755 50,358 27,665 20,297 89.25%
NOSH 80,000 80,096 80,416 79,305 79,934 45,353 33,828 77.59%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 8.44% 9.25% 10.81% 13.58% 13.91% 14.18% 13.23% -
ROE 6.56% 7.02% 0.00% 9.56% 11.66% 16.83% 16.01% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 51.25 49.30 47.92 45.05 44.80 58.57 52.75 -1.90%
EPS 4.33 4.56 5.18 6.12 7.34 10.26 9.61 -41.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.65 0.00 0.64 0.63 0.61 0.60 6.56%
Adjusted Per Share Value based on latest NOSH - 79,305
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 39.17 37.72 36.81 34.12 34.21 25.37 17.05 74.19%
EPS 3.31 3.49 3.98 4.64 5.61 4.45 3.10 4.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5044 0.4973 0.00 0.4848 0.481 0.2643 0.1939 89.25%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.35 0.38 0.41 0.41 0.51 0.56 0.66 -
P/RPS 0.68 0.77 0.86 0.91 1.14 0.96 1.25 -33.38%
P/EPS 8.09 8.33 7.91 6.70 6.94 5.46 6.87 11.52%
EY 12.36 12.00 12.64 14.93 14.40 18.33 14.56 -10.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.58 0.00 0.64 0.81 0.92 1.10 -38.56%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 30/05/06 21/02/06 18/11/05 30/08/05 30/05/05 23/02/05 - -
Price 0.38 0.40 0.55 0.40 0.35 0.52 0.00 -
P/RPS 0.74 0.81 1.15 0.89 0.78 0.89 0.00 -
P/EPS 8.78 8.77 10.61 6.54 4.77 5.07 0.00 -
EY 11.39 11.40 9.42 15.30 20.98 19.74 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.62 0.00 0.63 0.56 0.85 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