[BIOSIS] QoQ TTM Result on 31-Dec-2012 [#3]

Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 19.85%
YoY- -81.38%
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 7,676 10,430 13,763 15,270 19,412 19,029 22,857 -51.65%
PBT -22,691 -18,221 -16,238 -14,833 -18,424 -18,459 -18,090 16.29%
Tax -52 -55 -57 -7 -67 -22 -188 -57.51%
NP -22,743 -18,276 -16,295 -14,840 -18,491 -18,481 -18,278 15.67%
-
NP to SH -21,234 -17,242 -15,440 -14,536 -18,137 -18,121 -17,866 12.19%
-
Tax Rate - - - - - - - -
Total Cost 30,419 28,706 30,058 30,110 37,903 37,510 41,135 -18.20%
-
Net Worth 2,099 10,516 15,752 27,679 27,245 29,369 32,552 -83.89%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 2,099 10,516 15,752 27,679 27,245 29,369 32,552 -83.89%
NOSH 104,989 105,162 105,017 106,458 104,789 104,890 105,009 -0.01%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -296.29% -175.23% -118.40% -97.18% -95.26% -97.12% -79.97% -
ROE -1,011.24% -163.96% -98.02% -52.52% -66.57% -61.70% -54.88% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 7.31 9.92 13.11 14.34 18.52 18.14 21.77 -51.65%
EPS -20.22 -16.40 -14.70 -13.65 -17.31 -17.28 -17.01 12.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.02 0.10 0.15 0.26 0.26 0.28 0.31 -83.88%
Adjusted Per Share Value based on latest NOSH - 106,458
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 7.33 9.96 13.15 14.59 18.54 18.18 21.83 -51.65%
EPS -20.28 -16.47 -14.75 -13.89 -17.32 -17.31 -17.07 12.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0201 0.1005 0.1505 0.2644 0.2603 0.2805 0.311 -83.86%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.20 0.14 0.20 0.25 0.34 0.23 0.22 -
P/RPS 2.74 1.41 1.53 1.74 1.84 1.27 1.01 94.39%
P/EPS -0.99 -0.85 -1.36 -1.83 -1.96 -1.33 -1.29 -16.16%
EY -101.12 -117.11 -73.51 -54.62 -50.91 -75.11 -77.34 19.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 10.00 1.40 1.33 0.96 1.31 0.82 0.71 482.27%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/11/13 30/08/13 31/05/13 28/02/13 29/11/12 30/08/12 31/05/12 -
Price 0.195 0.17 0.22 0.20 0.25 0.40 0.24 -
P/RPS 2.67 1.71 1.68 1.39 1.35 2.20 1.10 80.51%
P/EPS -0.96 -1.04 -1.50 -1.46 -1.44 -2.32 -1.41 -22.58%
EY -103.72 -96.44 -66.83 -68.27 -69.23 -43.19 -70.89 28.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 9.75 1.70 1.47 0.77 0.96 1.43 0.77 442.42%

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