[BIOSIS] YoY Annualized Quarter Result on 30-Jun-2007 [#2]

Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 132.27%
YoY- -56.02%
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 40,628 52,980 39,464 44,204 43,904 36,916 34,836 2.59%
PBT -3,490 202 1,532 1,974 3,366 4,732 6,438 -
Tax 0 -774 -374 -952 -1,042 -1,140 -5,040 -
NP -3,490 -572 1,158 1,022 2,324 3,592 1,398 -
-
NP to SH -2,744 -1,096 1,158 1,022 2,324 3,590 5,292 -
-
Tax Rate - 383.17% 24.41% 48.23% 30.96% 24.09% 78.29% -
Total Cost 44,118 53,552 38,306 43,182 41,580 33,324 33,438 4.72%
-
Net Worth 47,062 61,153 54,543 51,099 52,891 51,285 29,035 8.37%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 47,062 61,153 54,543 51,099 52,891 51,285 29,035 8.37%
NOSH 79,767 79,420 83,913 79,843 80,137 80,133 46,831 9.27%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin -8.59% -1.08% 2.93% 2.31% 5.29% 9.73% 4.01% -
ROE -5.83% -1.79% 2.12% 2.00% 4.39% 7.00% 18.23% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 50.93 66.71 47.03 55.36 54.79 46.07 74.39 -6.11%
EPS -3.44 -1.38 1.38 1.28 2.90 4.48 11.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.77 0.65 0.64 0.66 0.64 0.62 -0.82%
Adjusted Per Share Value based on latest NOSH - 80,681
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 38.81 50.61 37.70 42.22 41.94 35.26 33.28 2.59%
EPS -2.62 -1.05 1.11 0.98 2.22 3.43 5.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4496 0.5842 0.521 0.4881 0.5052 0.4899 0.2774 8.37%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 - -
Price 0.56 0.30 0.34 0.44 0.38 0.41 0.00 -
P/RPS 1.10 0.45 0.72 0.79 0.69 0.89 0.00 -
P/EPS -16.28 -21.74 24.64 34.38 13.10 9.15 0.00 -
EY -6.14 -4.60 4.06 2.91 7.63 10.93 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.39 0.52 0.69 0.58 0.64 0.00 -
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/08/10 27/08/09 02/09/08 29/08/07 28/08/06 30/08/05 24/08/04 -
Price 0.55 0.45 0.43 0.44 0.36 0.40 0.60 -
P/RPS 1.08 0.67 0.91 0.79 0.66 0.87 0.81 4.90%
P/EPS -15.99 -32.61 31.16 34.38 12.41 8.93 5.31 -
EY -6.25 -3.07 3.21 2.91 8.06 11.20 18.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.58 0.66 0.69 0.55 0.63 0.97 -0.69%

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