[BIOSIS] QoQ TTM Result on 30-Sep-2007 [#3]

Announcement Date
30-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 432.72%
YoY- 2168.18%
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 39,331 41,833 41,702 49,811 57,235 56,647 57,084 -22.00%
PBT 783 935 958 3,094 833 623 1,575 -37.27%
Tax 350 -2 61 -1,274 -1,380 -1,387 -1,425 -
NP 1,133 933 1,019 1,820 -547 -764 150 285.44%
-
NP to SH 1,133 933 1,019 1,820 -547 -764 150 285.44%
-
Tax Rate -44.70% 0.21% -6.37% 41.18% 165.67% 222.63% 90.48% -
Total Cost 38,198 40,900 40,683 47,991 57,782 57,411 56,934 -23.38%
-
Net Worth 52,282 51,999 51,999 0 51,636 50,285 51,101 1.53%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 52,282 51,999 51,999 0 51,636 50,285 51,101 1.53%
NOSH 80,434 80,000 80,000 79,166 80,681 78,571 79,846 0.49%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 2.88% 2.23% 2.44% 3.65% -0.96% -1.35% 0.26% -
ROE 2.17% 1.79% 1.96% 0.00% -1.06% -1.52% 0.29% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 48.90 52.29 52.13 62.92 70.94 72.10 71.49 -22.38%
EPS 1.41 1.17 1.27 2.30 -0.68 -0.97 0.19 280.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.65 0.65 0.65 0.00 0.64 0.64 0.64 1.03%
Adjusted Per Share Value based on latest NOSH - 79,166
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 37.57 39.96 39.83 47.58 54.67 54.11 54.53 -22.01%
EPS 1.08 0.89 0.97 1.74 -0.52 -0.73 0.14 290.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4994 0.4967 0.4967 0.00 0.4932 0.4803 0.4881 1.53%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.34 0.42 0.42 0.44 0.44 0.41 0.41 -
P/RPS 0.70 0.80 0.81 0.70 0.62 0.57 0.57 14.69%
P/EPS 24.14 36.01 32.97 19.14 -64.90 -42.17 218.25 -76.98%
EY 4.14 2.78 3.03 5.22 -1.54 -2.37 0.46 333.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.65 0.65 0.00 0.69 0.64 0.64 -12.93%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 02/09/08 29/05/08 28/02/08 30/11/07 29/08/07 30/05/07 28/02/07 -
Price 0.43 0.40 0.58 0.41 0.44 0.42 0.39 -
P/RPS 0.88 0.76 1.11 0.65 0.62 0.58 0.55 36.83%
P/EPS 30.53 34.30 45.53 17.83 -64.90 -43.19 207.60 -72.17%
EY 3.28 2.92 2.20 5.61 -1.54 -2.32 0.48 260.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.62 0.89 0.00 0.69 0.66 0.61 5.39%

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