[INSBIO] YoY Quarter Result on 31-Dec-2012 [#2]

Stock
[INSBIO] INS BIOSCIENCE BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- 58.5%
YoY- -254.1%
Quarter Report
Latest QR
Upcoming QR
INSBIO's Result
INSBIO's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 30/09/09 30/09/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 2,552 7,508 16,814 16,615 20,937 7,743 9,785 -16.38%
PBT -188 143 551 57 318 239 3,339 -
Tax 0 -11 0 -50 47 -74 -624 -
NP -188 132 551 7 365 165 2,715 -
-
NP to SH -188 122 551 21 365 165 2,715 -
-
Tax Rate - 7.69% 0.00% 87.72% -14.78% 30.96% 18.69% -
Total Cost 2,740 7,376 16,263 16,608 20,572 7,578 7,070 -11.85%
-
Net Worth 5,371 18,299 33,639 32,949 40,992 52,057 22,307 -17.27%
Dividend
31/12/12 31/12/11 30/09/09 30/09/08 30/06/07 30/06/06 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 30/09/09 30/09/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 5,371 18,299 33,639 32,949 40,992 52,057 22,307 -17.27%
NOSH 268,571 305,000 290,000 210,000 280,769 275,000 202,611 3.82%
Ratio Analysis
31/12/12 31/12/11 30/09/09 30/09/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin -7.37% 1.76% 3.28% 0.04% 1.74% 2.13% 27.75% -
ROE -3.50% 0.67% 1.64% 0.06% 0.89% 0.32% 12.17% -
Per Share
31/12/12 31/12/11 30/09/09 30/09/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 0.95 2.46 5.80 7.91 7.46 2.82 4.83 -19.47%
EPS -0.07 0.04 0.19 0.01 0.13 0.06 1.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.02 0.06 0.116 0.1569 0.146 0.1893 0.1101 -20.31%
Adjusted Per Share Value based on latest NOSH - 268,571
31/12/12 31/12/11 30/09/09 30/09/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 0.89 2.61 5.84 5.77 7.27 2.69 3.40 -16.34%
EPS -0.07 0.04 0.19 0.01 0.13 0.06 0.94 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0187 0.0635 0.1168 0.1144 0.1423 0.1808 0.0775 -17.24%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 30/09/09 30/09/08 30/06/07 30/06/06 30/06/05 CAGR
Date 31/12/12 30/12/11 30/09/09 30/09/08 29/06/07 30/06/06 - -
Price 0.04 0.13 0.16 0.21 0.21 0.25 0.00 -
P/RPS 4.21 5.28 2.76 2.65 2.82 8.88 0.00 -
P/EPS -57.14 325.00 84.21 2,100.00 161.54 416.67 0.00 -
EY -1.75 0.31 1.19 0.05 0.62 0.24 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 2.17 1.38 1.34 1.44 1.32 0.00 -
Price Multiplier on Announcement Date
31/12/12 31/12/11 30/09/09 30/09/08 30/06/07 30/06/06 30/06/05 CAGR
Date 28/02/13 24/02/12 23/11/09 25/11/08 06/09/07 29/08/06 21/07/05 -
Price 0.05 0.16 0.16 0.16 0.22 0.23 0.00 -
P/RPS 5.26 6.50 2.76 2.02 2.95 8.17 0.00 -
P/EPS -71.43 400.00 84.21 1,600.00 169.23 383.33 0.00 -
EY -1.40 0.25 1.19 0.06 0.59 0.26 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.50 2.67 1.38 1.02 1.51 1.22 0.00 -

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