[BIOSIS] YoY Cumulative Quarter Result on 31-Dec-2013 [#3]

Stock
[BIOSIS] BIOSIS GROUP BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- -196.33%
YoY- -720.63%
Quarter Report
Latest QR
Upcoming QR
BIOSIS's Result
BIOSIS's Financial Summary
View:
Show?
Cumulative Result
31/12/14 31/12/13 31/12/12 31/12/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 9,333 6,204 13,433 0 27,316 43,945 30,641 -17.30%
PBT 220 -28,250 -3,899 0 -2,793 529 563 -13.94%
Tax -13 723 -7 0 0 -595 -500 -44.20%
NP 207 -27,527 -3,906 0 -2,793 -66 63 20.94%
-
NP to SH 613 -26,219 -3,195 0 -2,238 -478 63 43.87%
-
Tax Rate 5.91% - - - - 112.48% 88.81% -
Total Cost 9,126 33,731 17,339 0 30,109 44,011 30,578 -17.57%
-
Net Worth -24,308 -15,750 27,325 42,624 53,951 460,074 51,187 -
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth -24,308 -15,750 27,325 42,624 53,951 460,074 51,187 -
NOSH 105,689 105,002 105,098 103,961 99,910 597,500 78,750 4.81%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 2.22% -443.70% -29.08% 0.00% -10.22% -0.15% 0.21% -
ROE 0.00% 0.00% -11.69% 0.00% -4.15% -0.10% 0.12% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 8.83 5.91 12.78 0.00 27.34 7.35 38.91 -21.10%
EPS 0.58 -24.97 -3.04 0.00 -2.24 -0.08 0.08 37.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.23 -0.15 0.26 0.41 0.54 0.77 0.65 -
Adjusted Per Share Value based on latest NOSH - 105,024
31/12/14 31/12/13 31/12/12 31/12/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 8.92 5.93 12.83 0.00 26.09 41.98 29.27 -17.30%
EPS 0.59 -25.05 -3.05 0.00 -2.14 -0.46 0.06 44.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.2322 -0.1505 0.261 0.4072 0.5154 4.3947 0.489 -
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 30/09/10 30/09/09 30/09/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/09/10 30/09/09 30/09/08 -
Price 0.14 0.20 0.25 0.35 0.47 0.37 0.55 -
P/RPS 1.59 3.38 1.96 0.00 1.72 5.03 1.41 1.93%
P/EPS 24.14 -0.80 -8.22 0.00 -20.98 -462.50 687.50 -41.45%
EY 4.14 -124.85 -12.16 0.00 -4.77 -0.22 0.15 69.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.96 0.85 0.87 0.48 0.85 -
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 30/09/10 30/09/09 30/09/08 CAGR
Date 16/02/15 28/02/14 28/02/13 29/02/12 24/11/10 30/11/09 28/11/08 -
Price 0.11 0.20 0.20 0.29 0.44 0.40 0.30 -
P/RPS 1.25 3.38 1.56 0.00 1.61 5.44 0.77 8.05%
P/EPS 18.97 -0.80 -6.58 0.00 -19.64 -500.00 375.00 -37.94%
EY 5.27 -124.85 -15.20 0.00 -5.09 -0.20 0.27 60.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.77 0.71 0.81 0.52 0.46 -

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