[BIOSIS] QoQ TTM Result on 30-Sep-2005 [#3]

Stock
[BIOSIS] BIOSIS GROUP BHD
Announcement Date
18-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -14.14%
YoY- 28.22%
Quarter Report
Latest QR
Upcoming QR
BIOSIS's Result
BIOSIS's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 42,983 41,001 39,489 38,535 35,724 35,812 26,564 37.94%
PBT 4,252 4,700 4,926 5,272 5,949 6,975 5,470 -15.49%
Tax -1,224 -1,238 -1,273 -1,105 -1,096 -1,994 -1,704 -19.84%
NP 3,028 3,462 3,653 4,167 4,853 4,981 3,766 -13.56%
-
NP to SH 3,028 3,462 3,653 4,167 4,853 5,870 4,655 -24.98%
-
Tax Rate 28.79% 26.34% 25.84% 20.96% 18.42% 28.59% 31.15% -
Total Cost 39,955 37,539 35,836 34,368 30,871 30,831 22,798 45.51%
-
Net Worth 53,576 52,800 52,062 0 50,755 50,358 27,665 55.55%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 53,576 52,800 52,062 0 50,755 50,358 27,665 55.55%
NOSH 81,176 80,000 80,096 80,416 79,305 79,934 45,353 47.57%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 7.04% 8.44% 9.25% 10.81% 13.58% 13.91% 14.18% -
ROE 5.65% 6.56% 7.02% 0.00% 9.56% 11.66% 16.83% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 52.95 51.25 49.30 47.92 45.05 44.80 58.57 -6.52%
EPS 3.73 4.33 4.56 5.18 6.12 7.34 10.26 -49.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.66 0.65 0.00 0.64 0.63 0.61 5.40%
Adjusted Per Share Value based on latest NOSH - 80,416
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 41.06 39.17 37.72 36.81 34.12 34.21 25.37 37.96%
EPS 2.89 3.31 3.49 3.98 4.64 5.61 4.45 -25.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5118 0.5044 0.4973 0.00 0.4848 0.481 0.2643 55.54%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.38 0.35 0.38 0.41 0.41 0.51 0.56 -
P/RPS 0.72 0.68 0.77 0.86 0.91 1.14 0.96 -17.49%
P/EPS 10.19 8.09 8.33 7.91 6.70 6.94 5.46 51.75%
EY 9.82 12.36 12.00 12.64 14.93 14.40 18.33 -34.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.53 0.58 0.00 0.64 0.81 0.92 -26.53%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 28/08/06 30/05/06 21/02/06 18/11/05 30/08/05 30/05/05 23/02/05 -
Price 0.36 0.38 0.40 0.55 0.40 0.35 0.52 -
P/RPS 0.68 0.74 0.81 1.15 0.89 0.78 0.89 -16.46%
P/EPS 9.65 8.78 8.77 10.61 6.54 4.77 5.07 53.76%
EY 10.36 11.39 11.40 9.42 15.30 20.98 19.74 -35.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.58 0.62 0.00 0.63 0.56 0.85 -25.24%

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