[INSBIO] YoY Annualized Quarter Result on 30-Sep-2008 [#2]

Announcement Date
25-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Sep-2008 [#2]
Profit Trend
QoQ- -44.99%
YoY- 45.32%
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 30/09/09 30/09/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 16,012 28,018 61,322 77,808 57,486 28,180 30,118 -8.06%
PBT -1,282 490 1,536 2,238 836 706 8,232 -
Tax 0 -22 -182 -318 0 -324 -2,802 -
NP -1,282 468 1,354 1,920 836 382 5,430 -
-
NP to SH -1,282 520 1,354 2,110 836 382 6,852 -
-
Tax Rate - 4.49% 11.85% 14.21% 0.00% 45.89% 34.04% -
Total Cost 17,294 27,550 59,968 75,888 56,650 27,798 24,688 -4.62%
-
Net Worth 5,827 17,011 32,721 0 40,685 51,651 14,180 -11.16%
Dividend
31/12/12 31/12/11 30/09/09 30/09/08 30/06/07 30/06/06 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 30/09/09 30/09/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 5,827 17,011 32,721 0 40,685 51,651 14,180 -11.16%
NOSH 291,363 283,529 282,083 285,694 278,666 272,857 128,796 11.48%
Ratio Analysis
31/12/12 31/12/11 30/09/09 30/09/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin -8.01% 1.67% 2.21% 2.47% 1.45% 1.36% 18.03% -
ROE -22.00% 3.06% 4.14% 0.00% 2.05% 0.74% 48.32% -
Per Share
31/12/12 31/12/11 30/09/09 30/09/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 5.50 9.88 21.74 27.23 20.63 10.33 23.38 -17.52%
EPS -0.44 0.18 0.48 0.74 0.30 0.14 5.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.02 0.06 0.116 0.00 0.146 0.1893 0.1101 -20.31%
Adjusted Per Share Value based on latest NOSH - 210,000
31/12/12 31/12/11 30/09/09 30/09/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 5.56 9.73 21.29 27.02 19.96 9.78 10.46 -8.07%
EPS -0.45 0.18 0.47 0.73 0.29 0.13 2.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0202 0.0591 0.1136 0.00 0.1413 0.1793 0.0492 -11.17%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 30/09/09 30/09/08 30/06/07 30/06/06 30/06/05 CAGR
Date 31/12/12 30/12/11 30/09/09 30/09/08 29/06/07 30/06/06 - -
Price 0.04 0.13 0.16 0.21 0.21 0.25 0.00 -
P/RPS 0.73 1.32 0.74 0.77 1.02 2.42 0.00 -
P/EPS -9.09 70.88 33.33 28.43 70.00 178.57 0.00 -
EY -11.00 1.41 3.00 3.52 1.43 0.56 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 2.17 1.38 0.00 1.44 1.32 0.00 -
Price Multiplier on Announcement Date
31/12/12 31/12/11 30/09/09 30/09/08 30/06/07 30/06/06 30/06/05 CAGR
Date 28/02/13 24/02/12 23/11/09 25/11/08 06/09/07 29/08/06 21/07/05 -
Price 0.05 0.16 0.16 0.16 0.22 0.23 0.00 -
P/RPS 0.91 1.62 0.74 0.59 1.07 2.23 0.00 -
P/EPS -11.36 87.24 33.33 21.66 73.33 164.29 0.00 -
EY -8.80 1.15 3.00 4.62 1.36 0.61 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.50 2.67 1.38 0.00 1.51 1.22 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