[INSBIO] YoY Annualized Quarter Result on 30-Sep-2013 [#1]

Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- 84.03%
YoY- 4.64%
View:
Show?
Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 31/03/07 CAGR
Revenue 3,668 21,816 26,004 77,016 55,388 89,156 31,224 -28.04%
PBT -1,728 -1,812 408 7,348 868 4,248 400 -
Tax 0 0 0 -136 -364 -436 -188 -
NP -1,728 -1,812 408 7,212 504 3,812 212 -
-
NP to SH -1,728 -1,812 552 7,428 504 3,836 212 -
-
Tax Rate - - 0.00% 1.85% 41.94% 10.26% 47.00% -
Total Cost 5,396 23,628 25,596 69,804 54,884 85,344 31,012 -23.56%
-
Net Worth -2,879 5,662 17,147 39,996 35,910 44,992 38,345 -
Dividend
30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 31/03/07 CAGR
Net Worth -2,879 5,662 17,147 39,996 35,910 44,992 38,345 -
NOSH 287,999 283,125 285,789 285,692 315,000 286,760 265,000 1.28%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 31/03/07 CAGR
NP Margin -47.11% -8.31% 1.57% 9.36% 0.91% 4.28% 0.68% -
ROE 0.00% -32.00% 3.22% 18.57% 1.40% 8.53% 0.55% -
Per Share
30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 31/03/07 CAGR
RPS 1.27 7.71 9.10 26.96 17.58 31.09 11.78 -28.98%
EPS -0.60 -0.64 0.20 2.60 0.16 1.32 0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.01 0.02 0.06 0.14 0.114 0.1569 0.1447 -
Adjusted Per Share Value based on latest NOSH - 287,999
30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 31/03/07 CAGR
RPS 1.27 7.58 9.03 26.74 19.23 30.96 10.84 -28.07%
EPS -0.60 -0.63 0.19 2.58 0.18 1.33 0.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.01 0.0197 0.0595 0.1389 0.1247 0.1562 0.1331 -
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 31/03/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/06/10 30/06/09 30/06/08 30/03/07 -
Price 0.055 0.04 0.13 0.19 0.19 0.24 0.19 -
P/RPS 4.32 0.52 1.43 0.70 1.08 0.77 1.61 16.37%
P/EPS -9.17 -6.25 67.31 7.31 118.75 17.94 237.50 -
EY -10.91 -16.00 1.49 13.68 0.84 5.57 0.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 2.00 2.17 1.36 1.67 1.53 1.31 -
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 31/03/07 CAGR
Date 29/11/13 30/11/12 22/11/11 25/08/10 25/08/09 22/08/08 16/05/07 -
Price 0.015 0.03 0.16 0.20 0.15 0.22 0.19 -
P/RPS 1.18 0.39 1.76 0.74 0.85 0.71 1.61 -4.66%
P/EPS -2.50 -4.69 82.84 7.69 93.75 16.45 237.50 -
EY -40.00 -21.33 1.21 13.00 1.07 6.08 0.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.50 2.67 1.43 1.32 1.40 1.31 -

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