[INSBIO] YoY Quarter Result on 30-Sep-2012 [#1]

Announcement Date
30-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- 97.2%
YoY- -428.26%
View:
Show?
Quarter Result
30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 31/03/07 CAGR
Revenue 917 5,454 6,501 19,254 13,847 22,289 7,806 -28.04%
PBT -432 -453 102 1,837 217 1,062 100 -
Tax 0 0 0 -34 -91 -109 -47 -
NP -432 -453 102 1,803 126 953 53 -
-
NP to SH -432 -453 138 1,857 126 959 53 -
-
Tax Rate - - 0.00% 1.85% 41.94% 10.26% 47.00% -
Total Cost 1,349 5,907 6,399 17,451 13,721 21,336 7,753 -23.56%
-
Net Worth -2,879 5,662 16,559 39,996 35,910 45,596 38,345 -
Dividend
30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 31/03/07 CAGR
Net Worth -2,879 5,662 16,559 39,996 35,910 45,596 38,345 -
NOSH 287,999 283,125 275,999 285,692 315,000 290,606 265,000 1.28%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 31/03/07 CAGR
NP Margin -47.11% -8.31% 1.57% 9.36% 0.91% 4.28% 0.68% -
ROE 0.00% -8.00% 0.83% 4.64% 0.35% 2.10% 0.14% -
Per Share
30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 31/03/07 CAGR
RPS 0.32 1.93 2.36 6.74 4.40 7.67 2.95 -28.92%
EPS -0.15 -0.16 0.05 0.65 0.04 0.33 0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.01 0.02 0.06 0.14 0.114 0.1569 0.1447 -
Adjusted Per Share Value based on latest NOSH - 283,125
30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 31/03/07 CAGR
RPS 0.32 1.89 2.26 6.69 4.81 7.74 2.71 -27.98%
EPS -0.15 -0.16 0.05 0.64 0.04 0.33 0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.01 0.0197 0.0575 0.1389 0.1247 0.1583 0.1331 -
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 31/03/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/06/10 30/06/09 30/06/08 30/03/07 -
Price 0.055 0.04 0.13 0.19 0.19 0.24 0.19 -
P/RPS 17.27 2.08 5.52 2.82 4.32 3.13 6.45 16.34%
P/EPS -36.67 -25.00 260.00 29.23 475.00 72.73 950.00 -
EY -2.73 -4.00 0.38 3.42 0.21 1.38 0.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 2.00 2.17 1.36 1.67 1.53 1.31 -
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 31/03/07 CAGR
Date 29/11/13 30/11/12 22/11/11 25/08/10 25/08/09 22/08/08 16/05/07 -
Price 0.015 0.03 0.16 0.20 0.15 0.22 0.19 -
P/RPS 4.71 1.56 6.79 2.97 3.41 2.87 6.45 -4.71%
P/EPS -10.00 -18.75 320.00 30.77 375.00 66.67 950.00 -
EY -10.00 -5.33 0.31 3.25 0.27 1.50 0.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.50 2.67 1.43 1.32 1.40 1.31 -

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