[BIOSIS] YoY Annualized Quarter Result on 30-Sep-2013 [#2]

Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- -36.59%
YoY- -229.66%
View:
Show?
Annualized Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 12,568 6,790 18,964 0 40,628 52,980 39,464 -16.71%
PBT 912 -19,278 -6,372 0 -3,490 202 1,532 -7.95%
Tax 110 0 -10 0 0 -774 -374 -
NP 1,022 -19,278 -6,382 0 -3,490 -572 1,158 -1.97%
-
NP to SH 1,448 -17,696 -5,368 0 -2,744 -1,096 1,158 3.63%
-
Tax Rate -12.06% - - - - 383.17% 24.41% -
Total Cost 11,546 26,068 25,346 0 44,118 53,552 38,306 -17.44%
-
Net Worth -24,133 2,099 27,366 47,328 47,062 61,153 54,543 -
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth -24,133 2,099 27,366 47,328 47,062 61,153 54,543 -
NOSH 104,927 104,958 105,254 105,175 79,767 79,420 83,913 3.63%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 8.13% -283.92% -33.65% 0.00% -8.59% -1.08% 2.93% -
ROE 0.00% -843.00% -19.62% 0.00% -5.83% -1.79% 2.12% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 11.98 6.47 18.02 0.00 50.93 66.71 47.03 -19.63%
EPS 1.38 -16.86 -5.10 0.00 -3.44 -1.38 1.38 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.23 0.02 0.26 0.45 0.59 0.77 0.65 -
Adjusted Per Share Value based on latest NOSH - 104,989
30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 12.01 6.49 18.11 0.00 38.81 50.61 37.70 -16.71%
EPS 1.38 -16.90 -5.13 0.00 -2.62 -1.05 1.11 3.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.2305 0.0201 0.2614 0.4521 0.4496 0.5842 0.521 -
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/06/10 30/06/09 30/06/08 -
Price 0.13 0.20 0.34 0.28 0.56 0.30 0.34 -
P/RPS 1.09 3.09 1.89 0.00 1.10 0.45 0.72 6.85%
P/EPS 9.42 -1.19 -6.67 0.00 -16.28 -21.74 24.64 -14.24%
EY 10.62 -84.30 -15.00 0.00 -6.14 -4.60 4.06 16.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 10.00 1.31 0.62 0.95 0.39 0.52 -
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 CAGR
Date 28/11/14 29/11/13 29/11/12 29/11/11 30/08/10 27/08/09 02/09/08 -
Price 0.12 0.195 0.25 0.34 0.55 0.45 0.43 -
P/RPS 1.00 3.01 1.39 0.00 1.08 0.67 0.91 1.51%
P/EPS 8.70 -1.16 -4.90 0.00 -15.99 -32.61 31.16 -18.45%
EY 11.50 -86.46 -20.40 0.00 -6.25 -3.07 3.21 22.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 9.75 0.96 0.76 0.93 0.58 0.66 -

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