[BIOSIS] QoQ TTM Result on 31-Dec-2011 [#3]

Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Dec-2011 [#3]
Profit Trend
QoQ- 2.78%
YoY- -15.43%
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 19,412 19,029 22,857 27,715 25,575 28,414 29,967 -25.07%
PBT -18,424 -18,459 -18,090 -8,907 -11,390 -10,843 -10,421 46.06%
Tax -67 -22 -188 -216 1,712 1,670 1,838 -
NP -18,491 -18,481 -18,278 -9,123 -9,678 -9,173 -8,583 66.57%
-
NP to SH -18,137 -18,121 -17,866 -8,014 -8,243 -8,242 -7,709 76.61%
-
Tax Rate - - - - - - - -
Total Cost 37,903 37,510 41,135 36,838 35,253 37,587 38,550 -1.11%
-
Net Worth 27,245 29,369 32,552 42,681 47,346 48,731 48,967 -32.27%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 27,245 29,369 32,552 42,681 47,346 48,731 48,967 -32.27%
NOSH 104,789 104,890 105,009 104,101 105,213 103,684 99,932 3.20%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin -95.26% -97.12% -79.97% -32.92% -37.84% -32.28% -28.64% -
ROE -66.57% -61.70% -54.88% -18.78% -17.41% -16.91% -15.74% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 18.52 18.14 21.77 26.62 24.31 27.40 29.99 -27.41%
EPS -17.31 -17.28 -17.01 -7.70 -7.83 -7.95 -7.71 71.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.26 0.28 0.31 0.41 0.45 0.47 0.49 -34.38%
Adjusted Per Share Value based on latest NOSH - 104,101
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 18.54 18.18 21.83 26.47 24.43 27.14 28.63 -25.09%
EPS -17.32 -17.31 -17.07 -7.66 -7.87 -7.87 -7.36 76.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2603 0.2805 0.311 0.4077 0.4523 0.4655 0.4677 -32.26%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.34 0.23 0.22 0.35 0.28 0.34 0.38 -
P/RPS 1.84 1.27 1.01 1.31 1.15 1.24 1.27 27.95%
P/EPS -1.96 -1.33 -1.29 -4.55 -3.57 -4.28 -4.93 -45.84%
EY -50.91 -75.11 -77.34 -22.00 -27.98 -23.38 -20.30 84.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 0.82 0.71 0.85 0.62 0.72 0.78 41.15%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 29/11/12 30/08/12 31/05/12 29/02/12 29/11/11 26/08/11 30/05/11 -
Price 0.25 0.40 0.24 0.29 0.34 0.29 0.35 -
P/RPS 1.35 2.20 1.10 1.09 1.40 1.06 1.17 9.98%
P/EPS -1.44 -2.32 -1.41 -3.77 -4.34 -3.65 -4.54 -53.39%
EY -69.23 -43.19 -70.89 -26.55 -23.04 -27.41 -22.04 114.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.43 0.77 0.71 0.76 0.62 0.71 22.20%

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