[BIOSIS] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[BIOSIS] BIOSIS GROUP BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 6.33%
YoY- -21.97%
Quarter Report
Latest QR
Upcoming QR
BIOSIS's Result
BIOSIS's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 40,880 51,333 54,727 57,509 63,120 56,574 52,141 -14.96%
PBT -5,339 -3,864 -3,043 -2,018 -1,766 -2,396 -1,920 97.62%
Tax 4 -203 -395 -590 -574 -680 -395 -
NP -5,335 -4,067 -3,438 -2,608 -2,340 -3,076 -2,315 74.38%
-
NP to SH -4,862 -3,561 -3,290 -2,737 -2,922 -3,371 -2,438 58.36%
-
Tax Rate - - - - - - - -
Total Cost 46,215 55,400 58,165 60,117 65,460 59,650 54,456 -10.35%
-
Net Worth 54,000 47,272 48,200 49,855 19,524 61,927 108,799 -37.28%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 54,000 47,272 48,200 49,855 19,524 61,927 108,799 -37.28%
NOSH 99,999 80,123 80,333 71,222 25,357 80,425 169,999 -29.77%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -13.05% -7.92% -6.28% -4.53% -3.71% -5.44% -4.44% -
ROE -9.00% -7.53% -6.83% -5.49% -14.97% -5.44% -2.24% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 40.88 64.07 68.12 80.75 248.92 70.34 30.67 21.09%
EPS -4.86 -4.44 -4.10 -3.84 -11.52 -4.19 -1.43 125.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.59 0.60 0.70 0.77 0.77 0.64 -10.69%
Adjusted Per Share Value based on latest NOSH - 71,222
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 39.05 49.03 52.28 54.93 60.29 54.04 49.81 -14.96%
EPS -4.64 -3.40 -3.14 -2.61 -2.79 -3.22 -2.33 58.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5158 0.4516 0.4604 0.4762 0.1865 0.5915 1.0393 -37.28%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.47 0.56 0.50 0.36 0.37 0.30 0.32 -
P/RPS 1.15 0.87 0.73 0.45 0.15 0.43 1.04 6.92%
P/EPS -9.67 -12.60 -12.21 -9.37 -3.21 -7.16 -22.31 -42.69%
EY -10.34 -7.94 -8.19 -10.67 -31.14 -13.97 -4.48 74.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.95 0.83 0.51 0.48 0.39 0.50 44.61%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 24/11/10 30/08/10 31/05/10 25/02/10 30/11/09 27/08/09 26/05/09 -
Price 0.44 0.55 0.51 0.69 0.40 0.45 0.30 -
P/RPS 1.08 0.86 0.75 0.85 0.16 0.64 0.98 6.68%
P/EPS -9.05 -12.38 -12.45 -17.96 -3.47 -10.74 -20.92 -42.77%
EY -11.05 -8.08 -8.03 -5.57 -28.81 -9.31 -4.78 74.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.93 0.85 0.99 0.52 0.58 0.47 43.69%

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