[INSBIO] YoY Quarter Result on 31-Dec-2008

Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008
Profit Trend
QoQ- -6795.24%
YoY- -365.28%
View:
Show?
Quarter Result
30/06/11 31/12/10 30/09/10 31/12/08 31/03/08 30/09/07 31/12/07 CAGR
Revenue 9,219 16,805 15,457 10,243 21,297 32,865 29,453 -28.25%
PBT -1,260 343 905 -1,312 1,122 571 658 -
Tax 0 153 -188 -94 -70 -21 -129 -
NP -1,260 496 717 -1,406 1,052 550 529 -
-
NP to SH -1,224 589 774 -1,406 1,077 550 530 -
-
Tax Rate - -44.61% 20.77% - 6.24% 3.68% 19.60% -
Total Cost 10,479 16,309 14,740 11,649 20,245 32,315 28,924 -25.18%
-
Net Worth 17,079 39,266 40,133 43,585 43,505 42,813 43,038 -23.21%
Dividend
30/06/11 31/12/10 30/09/10 31/12/08 31/03/08 30/09/07 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/12/10 30/09/10 31/12/08 31/03/08 30/09/07 31/12/07 CAGR
Net Worth 17,079 39,266 40,133 43,585 43,505 42,813 43,038 -23.21%
NOSH 284,651 280,476 286,666 286,938 283,421 289,473 287,500 -0.28%
Ratio Analysis
30/06/11 31/12/10 30/09/10 31/12/08 31/03/08 30/09/07 31/12/07 CAGR
NP Margin -13.67% 2.95% 4.64% -13.73% 4.94% 1.67% 1.80% -
ROE -7.17% 1.50% 1.93% -3.23% 2.48% 1.28% 1.23% -
Per Share
30/06/11 31/12/10 30/09/10 31/12/08 31/03/08 30/09/07 31/12/07 CAGR
RPS 3.24 5.99 5.39 3.57 7.51 11.35 10.24 -28.02%
EPS -0.43 0.21 0.27 -0.49 0.38 0.19 0.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.14 0.14 0.1519 0.1535 0.1479 0.1497 -22.99%
Adjusted Per Share Value based on latest NOSH - 286,938
30/06/11 31/12/10 30/09/10 31/12/08 31/03/08 30/09/07 31/12/07 CAGR
RPS 3.20 5.84 5.37 3.56 7.39 11.41 10.23 -28.26%
EPS -0.43 0.20 0.27 -0.49 0.37 0.19 0.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0593 0.1363 0.1394 0.1513 0.1511 0.1487 0.1494 -23.21%
Price Multiplier on Financial Quarter End Date
30/06/11 31/12/10 30/09/10 31/12/08 31/03/08 30/09/07 31/12/07 CAGR
Date 30/06/11 30/12/10 30/09/10 31/12/08 31/03/08 28/09/07 31/12/07 -
Price 0.17 0.28 0.19 0.20 0.22 0.21 0.25 -
P/RPS 5.25 4.67 3.52 5.60 2.93 1.85 2.44 24.48%
P/EPS -39.53 133.33 70.37 -40.82 57.89 110.53 135.61 -
EY -2.53 0.75 1.42 -2.45 1.73 0.90 0.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.83 2.00 1.36 1.32 1.43 1.42 1.67 16.27%
Price Multiplier on Announcement Date
30/06/11 31/12/10 30/09/10 31/12/08 31/03/08 30/09/07 31/12/07 CAGR
Date 25/08/11 23/02/11 23/11/10 25/02/09 27/05/08 22/11/07 29/02/08 -
Price 0.14 0.22 0.26 0.17 0.25 0.25 0.23 -
P/RPS 4.32 3.67 4.82 4.76 3.33 2.20 2.25 20.49%
P/EPS -32.56 104.76 96.30 -34.69 65.79 131.58 124.76 -
EY -3.07 0.95 1.04 -2.88 1.52 0.76 0.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.33 1.57 1.86 1.12 1.63 1.69 1.54 12.56%

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