[BIOSIS] YoY Cumulative Quarter Result on 31-Dec-2008 [#4]

Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -3884.13%
YoY- -323.43%
View:
Show?
Cumulative Result
31/03/13 31/03/12 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 13,081 0 57,509 50,045 41,701 57,084 39,455 -14.12%
PBT -17,188 0 -2,017 -1,646 1,006 1,575 4,977 -
Tax 379 0 -591 -395 61 -1,425 -1,274 -
NP -16,809 0 -2,608 -2,041 1,067 150 3,703 -
-
NP to SH -15,727 0 -2,750 -2,384 1,067 150 3,703 -
-
Tax Rate - - - - -6.06% 90.48% 25.60% -
Total Cost 29,890 0 60,117 52,086 40,634 56,934 35,752 -2.43%
-
Net Worth 13,654 30,446 52,140 51,135 52,146 47,999 51,915 -16.82%
Dividend
31/03/13 31/03/12 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 13,654 30,446 52,140 51,135 52,146 47,999 51,915 -16.82%
NOSH 105,034 104,988 84,097 79,899 80,225 75,000 79,869 3.84%
Ratio Analysis
31/03/13 31/03/12 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin -128.50% 0.00% -4.53% -4.08% 2.56% 0.26% 9.39% -
ROE -115.18% 0.00% -5.27% -4.66% 2.05% 0.31% 7.13% -
Per Share
31/03/13 31/03/12 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 12.45 0.00 68.38 62.64 51.98 76.11 49.40 -17.30%
EPS -14.91 0.00 -3.44 -2.55 1.33 0.19 4.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.29 0.62 0.64 0.65 0.64 0.65 -19.90%
Adjusted Per Share Value based on latest NOSH - 79,901
31/03/13 31/03/12 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 12.50 0.00 54.93 47.80 39.83 54.53 37.69 -14.11%
EPS -15.02 0.00 -2.63 -2.28 1.02 0.14 3.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1304 0.2908 0.4981 0.4885 0.4981 0.4585 0.4959 -16.82%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 29/03/13 30/03/12 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.20 0.22 0.36 0.34 0.42 0.41 0.38 -
P/RPS 1.61 0.00 0.53 0.54 0.81 0.54 0.77 10.70%
P/EPS -1.34 0.00 -11.01 -11.40 31.58 205.00 8.20 -
EY -74.87 0.00 -9.08 -8.78 3.17 0.49 12.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 0.76 0.58 0.53 0.65 0.64 0.58 14.41%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 31/05/13 31/05/12 25/02/10 27/02/09 28/02/08 28/02/07 21/02/06 -
Price 0.22 0.24 0.69 0.30 0.58 0.39 0.40 -
P/RPS 1.77 0.00 1.01 0.48 1.12 0.51 0.81 11.38%
P/EPS -1.47 0.00 -21.10 -10.05 43.61 195.00 8.63 -
EY -68.06 0.00 -4.74 -9.95 2.29 0.51 11.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.69 0.83 1.11 0.47 0.89 0.61 0.62 14.82%

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