[BIOSIS] QoQ TTM Result on 31-Mar-2005 [#1]

Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 26.1%
YoY--%
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 39,489 38,535 35,724 35,812 26,564 17,846 9,298 161.56%
PBT 4,926 5,272 5,949 6,975 5,470 3,819 1,878 89.86%
Tax -1,273 -1,105 -1,096 -1,994 -1,704 -1,458 -1,178 5.29%
NP 3,653 4,167 4,853 4,981 3,766 2,361 700 199.95%
-
NP to SH 3,653 4,167 4,853 5,870 4,655 3,250 1,589 73.92%
-
Tax Rate 25.84% 20.96% 18.42% 28.59% 31.15% 38.18% 62.73% -
Total Cost 35,836 34,368 30,871 30,831 22,798 15,485 8,598 158.31%
-
Net Worth 52,062 0 50,755 50,358 27,665 20,297 17,375 107.42%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 52,062 0 50,755 50,358 27,665 20,297 17,375 107.42%
NOSH 80,096 80,416 79,305 79,934 45,353 33,828 28,024 101.01%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 9.25% 10.81% 13.58% 13.91% 14.18% 13.23% 7.53% -
ROE 7.02% 0.00% 9.56% 11.66% 16.83% 16.01% 9.15% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 49.30 47.92 45.05 44.80 58.57 52.75 33.18 30.11%
EPS 4.56 5.18 6.12 7.34 10.26 9.61 5.67 -13.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.65 0.00 0.64 0.63 0.61 0.60 0.62 3.19%
Adjusted Per Share Value based on latest NOSH - 79,934
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 37.72 36.81 34.12 34.21 25.37 17.05 8.88 161.59%
EPS 3.49 3.98 4.64 5.61 4.45 3.10 1.52 73.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4973 0.00 0.4848 0.481 0.2643 0.1939 0.166 107.39%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 - -
Price 0.38 0.41 0.41 0.51 0.56 0.66 0.00 -
P/RPS 0.77 0.86 0.91 1.14 0.96 1.25 0.00 -
P/EPS 8.33 7.91 6.70 6.94 5.46 6.87 0.00 -
EY 12.00 12.64 14.93 14.40 18.33 14.56 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.00 0.64 0.81 0.92 1.10 0.00 -
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 21/02/06 18/11/05 30/08/05 30/05/05 23/02/05 - - -
Price 0.40 0.55 0.40 0.35 0.52 0.00 0.00 -
P/RPS 0.81 1.15 0.89 0.78 0.89 0.00 0.00 -
P/EPS 8.77 10.61 6.54 4.77 5.07 0.00 0.00 -
EY 11.40 9.42 15.30 20.98 19.74 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.00 0.63 0.56 0.85 0.00 0.00 -

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