[BIOSIS] QoQ TTM Result on 31-Mar-2011

Announcement Date
30-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011
Profit Trend
QoQ- -11.03%
YoY- -134.32%
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 27,715 25,575 28,414 29,967 33,269 40,880 51,333 -33.62%
PBT -8,907 -11,390 -10,843 -10,421 -9,580 -5,339 -3,864 74.23%
Tax -216 1,712 1,670 1,838 1,866 4 -203 4.21%
NP -9,123 -9,678 -9,173 -8,583 -7,714 -5,335 -4,067 71.10%
-
NP to SH -8,014 -8,243 -8,242 -7,709 -6,943 -4,862 -3,561 71.47%
-
Tax Rate - - - - - - - -
Total Cost 36,838 35,253 37,587 38,550 40,983 46,215 55,400 -23.76%
-
Net Worth 42,681 47,346 48,731 48,967 49,000 54,000 47,272 -6.56%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 42,681 47,346 48,731 48,967 49,000 54,000 47,272 -6.56%
NOSH 104,101 105,213 103,684 99,932 100,000 99,999 80,123 19.01%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin -32.92% -37.84% -32.28% -28.64% -23.19% -13.05% -7.92% -
ROE -18.78% -17.41% -16.91% -15.74% -14.17% -9.00% -7.53% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 26.62 24.31 27.40 29.99 33.27 40.88 64.07 -44.23%
EPS -7.70 -7.83 -7.95 -7.71 -6.94 -4.86 -4.44 44.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.41 0.45 0.47 0.49 0.49 0.54 0.59 -21.49%
Adjusted Per Share Value based on latest NOSH - 99,932
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 26.47 24.43 27.14 28.63 31.78 39.05 49.03 -33.62%
EPS -7.66 -7.87 -7.87 -7.36 -6.63 -4.64 -3.40 71.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4077 0.4523 0.4655 0.4677 0.4681 0.5158 0.4516 -6.57%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.35 0.28 0.34 0.38 0.40 0.47 0.56 -
P/RPS 1.31 1.15 1.24 1.27 1.20 1.15 0.87 31.27%
P/EPS -4.55 -3.57 -4.28 -4.93 -5.76 -9.67 -12.60 -49.19%
EY -22.00 -27.98 -23.38 -20.30 -17.36 -10.34 -7.94 96.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.62 0.72 0.78 0.82 0.87 0.95 -7.12%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 29/11/11 26/08/11 30/05/11 28/02/11 24/11/10 30/08/10 -
Price 0.29 0.34 0.29 0.35 0.39 0.44 0.55 -
P/RPS 1.09 1.40 1.06 1.17 1.17 1.08 0.86 17.06%
P/EPS -3.77 -4.34 -3.65 -4.54 -5.62 -9.05 -12.38 -54.63%
EY -26.55 -23.04 -27.41 -22.04 -17.80 -11.05 -8.08 120.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.76 0.62 0.71 0.80 0.81 0.93 -16.42%

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