[BIOSIS] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[BIOSIS] BIOSIS GROUP BHD
Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 41.85%
YoY- -858.73%
Quarter Report
Latest QR
Upcoming QR
BIOSIS's Result
BIOSIS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 17,910 0 36,421 58,593 40,854 43,110 52,810 -15.86%
PBT -5,198 0 -3,724 705 750 2,388 302 -
Tax -9 0 0 -793 -666 -1,405 -1,606 -56.32%
NP -5,208 0 -3,724 -88 84 982 -1,304 24.76%
-
NP to SH -4,260 0 -2,984 -637 84 982 -1,304 20.82%
-
Tax Rate - - - 112.48% 88.80% 58.84% 531.79% -
Total Cost 23,118 0 40,145 58,681 40,770 42,128 54,114 -12.70%
-
Net Worth 27,325 42,624 53,951 460,074 51,187 0 49,701 -9.11%
Dividend
31/12/12 31/12/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 27,325 42,624 53,951 460,074 51,187 0 49,701 -9.11%
NOSH 105,098 103,961 99,910 597,499 78,750 80,434 80,163 4.42%
Ratio Analysis
31/12/12 31/12/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -29.08% 0.00% -10.22% -0.15% 0.21% 2.28% -2.47% -
ROE -15.59% 0.00% -5.53% -0.14% 0.16% 0.00% -2.62% -
Per Share
31/12/12 31/12/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 17.04 0.00 36.45 9.81 51.88 53.60 65.88 -19.43%
EPS -4.05 0.00 -2.99 -0.11 0.11 1.23 -1.63 15.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.26 0.41 0.54 0.77 0.65 0.00 0.62 -12.96%
Adjusted Per Share Value based on latest NOSH - 25,357
31/12/12 31/12/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 17.11 0.00 34.79 55.97 39.03 41.18 50.45 -15.86%
EPS -4.07 0.00 -2.85 -0.61 0.08 0.94 -1.25 20.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.261 0.4072 0.5154 4.3947 0.489 0.00 0.4748 -9.11%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 31/12/12 30/12/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.25 0.35 0.47 0.37 0.55 0.44 0.33 -
P/RPS 1.47 0.00 1.29 3.77 1.06 0.82 0.50 18.80%
P/EPS -6.17 0.00 -15.74 -346.88 515.63 36.02 -20.29 -17.32%
EY -16.21 0.00 -6.35 -0.29 0.19 2.78 -4.93 20.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.85 0.87 0.48 0.85 0.00 0.53 9.95%
Price Multiplier on Announcement Date
31/12/12 31/12/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/02/13 29/02/12 24/11/10 30/11/09 28/11/08 30/11/07 30/11/06 -
Price 0.20 0.29 0.44 0.40 0.30 0.41 0.36 -
P/RPS 1.17 0.00 1.21 4.08 0.58 0.76 0.55 12.82%
P/EPS -4.93 0.00 -14.73 -375.00 281.25 33.56 -22.13 -21.33%
EY -20.27 0.00 -6.79 -0.27 0.36 2.98 -4.52 27.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.71 0.81 0.52 0.46 0.00 0.58 4.63%

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