[BIOSIS] QoQ TTM Result on 31-Dec-2010

Stock
[BIOSIS] BIOSIS GROUP BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010
Profit Trend
QoQ- -42.8%
YoY- -153.67%
Quarter Report
Latest QR
Upcoming QR
BIOSIS's Result
BIOSIS's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 25,575 28,414 29,967 33,269 40,880 51,333 54,727 -39.75%
PBT -11,390 -10,843 -10,421 -9,580 -5,339 -3,864 -3,043 140.87%
Tax 1,712 1,670 1,838 1,866 4 -203 -395 -
NP -9,678 -9,173 -8,583 -7,714 -5,335 -4,067 -3,438 99.24%
-
NP to SH -8,243 -8,242 -7,709 -6,943 -4,862 -3,561 -3,290 84.36%
-
Tax Rate - - - - - - - -
Total Cost 35,253 37,587 38,550 40,983 46,215 55,400 58,165 -28.36%
-
Net Worth 47,346 48,731 48,967 49,000 54,000 47,272 48,200 -1.18%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 47,346 48,731 48,967 49,000 54,000 47,272 48,200 -1.18%
NOSH 105,213 103,684 99,932 100,000 99,999 80,123 80,333 19.68%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin -37.84% -32.28% -28.64% -23.19% -13.05% -7.92% -6.28% -
ROE -17.41% -16.91% -15.74% -14.17% -9.00% -7.53% -6.83% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 24.31 27.40 29.99 33.27 40.88 64.07 68.12 -49.65%
EPS -7.83 -7.95 -7.71 -6.94 -4.86 -4.44 -4.10 53.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.45 0.47 0.49 0.49 0.54 0.59 0.60 -17.43%
Adjusted Per Share Value based on latest NOSH - 100,000
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 24.43 27.14 28.63 31.78 39.05 49.03 52.28 -39.75%
EPS -7.87 -7.87 -7.36 -6.63 -4.64 -3.40 -3.14 84.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4523 0.4655 0.4677 0.4681 0.5158 0.4516 0.4604 -1.17%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.28 0.34 0.38 0.40 0.47 0.56 0.50 -
P/RPS 1.15 1.24 1.27 1.20 1.15 0.87 0.73 35.35%
P/EPS -3.57 -4.28 -4.93 -5.76 -9.67 -12.60 -12.21 -55.91%
EY -27.98 -23.38 -20.30 -17.36 -10.34 -7.94 -8.19 126.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.72 0.78 0.82 0.87 0.95 0.83 -17.65%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 29/11/11 26/08/11 30/05/11 28/02/11 24/11/10 30/08/10 31/05/10 -
Price 0.34 0.29 0.35 0.39 0.44 0.55 0.51 -
P/RPS 1.40 1.06 1.17 1.17 1.08 0.86 0.75 51.54%
P/EPS -4.34 -3.65 -4.54 -5.62 -9.05 -12.38 -12.45 -50.43%
EY -23.04 -27.41 -22.04 -17.80 -11.05 -8.08 -8.03 101.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.62 0.71 0.80 0.81 0.93 0.85 -7.18%

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