[BIOSIS] QoQ TTM Result on 31-Dec-2005 [#4]

Announcement Date
21-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -12.34%
YoY- -21.53%
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 49,279 42,983 41,001 39,489 38,535 35,724 35,812 23.69%
PBT 1,531 4,252 4,700 4,926 5,272 5,949 6,975 -63.57%
Tax -1,619 -1,224 -1,238 -1,273 -1,105 -1,096 -1,994 -12.95%
NP -88 3,028 3,462 3,653 4,167 4,853 4,981 -
-
NP to SH -88 3,028 3,462 3,653 4,167 4,853 5,870 -
-
Tax Rate 105.75% 28.79% 26.34% 25.84% 20.96% 18.42% 28.59% -
Total Cost 49,367 39,955 37,539 35,836 34,368 30,871 30,831 36.82%
-
Net Worth 49,530 53,576 52,800 52,062 0 50,755 50,358 -1.09%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 49,530 53,576 52,800 52,062 0 50,755 50,358 -1.09%
NOSH 79,888 81,176 80,000 80,096 80,416 79,305 79,934 -0.03%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin -0.18% 7.04% 8.44% 9.25% 10.81% 13.58% 13.91% -
ROE -0.18% 5.65% 6.56% 7.02% 0.00% 9.56% 11.66% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 61.69 52.95 51.25 49.30 47.92 45.05 44.80 23.74%
EPS -0.11 3.73 4.33 4.56 5.18 6.12 7.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 0.66 0.66 0.65 0.00 0.64 0.63 -1.06%
Adjusted Per Share Value based on latest NOSH - 80,096
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 47.07 41.06 39.17 37.72 36.81 34.12 34.21 23.68%
EPS -0.08 2.89 3.31 3.49 3.98 4.64 5.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4731 0.5118 0.5044 0.4973 0.00 0.4848 0.481 -1.09%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.33 0.38 0.35 0.38 0.41 0.41 0.51 -
P/RPS 0.53 0.72 0.68 0.77 0.86 0.91 1.14 -39.95%
P/EPS -299.58 10.19 8.09 8.33 7.91 6.70 6.94 -
EY -0.33 9.82 12.36 12.00 12.64 14.93 14.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.58 0.53 0.58 0.00 0.64 0.81 -24.61%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 30/11/06 28/08/06 30/05/06 21/02/06 18/11/05 30/08/05 30/05/05 -
Price 0.36 0.36 0.38 0.40 0.55 0.40 0.35 -
P/RPS 0.58 0.68 0.74 0.81 1.15 0.89 0.78 -17.90%
P/EPS -326.81 9.65 8.78 8.77 10.61 6.54 4.77 -
EY -0.31 10.36 11.39 11.40 9.42 15.30 20.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.55 0.58 0.62 0.00 0.63 0.56 2.36%

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