[BIOSIS] QoQ TTM Result on 30-Jun-2013 [#1]

Stock
[BIOSIS] BIOSIS GROUP BHD
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- -11.67%
YoY- 4.85%
Quarter Report
Latest QR
Upcoming QR
BIOSIS's Result
BIOSIS's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 9,498 6,534 7,676 10,430 13,763 15,270 19,412 -37.93%
PBT -38,065 -40,589 -22,691 -18,221 -16,238 -14,833 -18,424 62.28%
Tax 900 673 -52 -55 -57 -7 -67 -
NP -37,165 -39,916 -22,743 -18,276 -16,295 -14,840 -18,491 59.33%
-
NP to SH -34,162 -38,094 -21,234 -17,242 -15,440 -14,536 -18,137 52.57%
-
Tax Rate - - - - - - - -
Total Cost 46,663 46,450 30,419 28,706 30,058 30,110 37,903 14.88%
-
Net Worth -29,818 -15,753 2,099 10,516 15,752 27,679 27,245 -
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth -29,818 -15,753 2,099 10,516 15,752 27,679 27,245 -
NOSH 124,245 105,024 104,989 105,162 105,017 106,458 104,789 12.03%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin -391.29% -610.90% -296.29% -175.23% -118.40% -97.18% -95.26% -
ROE 0.00% 0.00% -1,011.24% -163.96% -98.02% -52.52% -66.57% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 7.64 6.22 7.31 9.92 13.11 14.34 18.52 -44.61%
EPS -27.50 -36.27 -20.22 -16.40 -14.70 -13.65 -17.31 36.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.24 -0.15 0.02 0.10 0.15 0.26 0.26 -
Adjusted Per Share Value based on latest NOSH - 105,162
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 9.07 6.24 7.33 9.96 13.15 14.59 18.54 -37.94%
EPS -32.63 -36.39 -20.28 -16.47 -14.75 -13.89 -17.32 52.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.2848 -0.1505 0.0201 0.1005 0.1505 0.2644 0.2603 -
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.175 0.20 0.20 0.14 0.20 0.25 0.34 -
P/RPS 2.29 3.21 2.74 1.41 1.53 1.74 1.84 15.71%
P/EPS -0.64 -0.55 -0.99 -0.85 -1.36 -1.83 -1.96 -52.61%
EY -157.12 -181.36 -101.12 -117.11 -73.51 -54.62 -50.91 112.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 10.00 1.40 1.33 0.96 1.31 -
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 29/11/12 -
Price 0.095 0.20 0.195 0.17 0.22 0.20 0.25 -
P/RPS 1.24 3.21 2.67 1.71 1.68 1.39 1.35 -5.51%
P/EPS -0.35 -0.55 -0.96 -1.04 -1.50 -1.46 -1.44 -61.08%
EY -289.43 -181.36 -103.72 -96.44 -66.83 -68.27 -69.23 159.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 9.75 1.70 1.47 0.77 0.96 -

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