[INSBIO] YoY Quarter Result on 31-Mar-2013 [#3]

Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- -492.02%
YoY- 62.27%
View:
Show?
Quarter Result
31/03/13 31/03/12 31/12/09 30/09/06 30/09/05 30/09/04 CAGR
Revenue 770 3,847 20,077 5,381 8,508 0 -
PBT -1,113 -2,961 1,665 -1,303 2,865 0 -
Tax 0 0 -307 540 -248 0 -
NP -1,113 -2,961 1,358 -763 2,617 0 -
-
NP to SH -1,113 -2,950 1,483 -763 2,617 0 -
-
Tax Rate - - 18.44% - 8.66% - -
Total Cost 1,883 6,808 18,719 6,144 5,891 0 -
-
Net Worth 5,707 14,320 34,536 52,760 47,271 0 -
Dividend
31/03/13 31/03/12 31/12/09 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/03/13 31/03/12 31/12/09 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 5,707 14,320 34,536 52,760 47,271 0 -
NOSH 285,384 286,407 285,192 282,592 275,473 0 -
Ratio Analysis
31/03/13 31/03/12 31/12/09 30/09/06 30/09/05 30/09/04 CAGR
NP Margin -144.55% -76.97% 6.76% -14.18% 30.76% 0.00% -
ROE -19.50% -20.60% 4.29% -1.45% 5.54% 0.00% -
Per Share
31/03/13 31/03/12 31/12/09 30/09/06 30/09/05 30/09/04 CAGR
RPS 0.27 1.34 7.04 1.90 3.09 0.00 -
EPS -0.39 -1.03 0.52 -0.27 0.95 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.02 0.05 0.1211 0.1867 0.1716 0.00 -
Adjusted Per Share Value based on latest NOSH - 285,384
31/03/13 31/03/12 31/12/09 30/09/06 30/09/05 30/09/04 CAGR
RPS 0.27 1.34 6.97 1.87 2.95 0.00 -
EPS -0.39 -1.02 0.51 -0.26 0.91 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0198 0.0497 0.1199 0.1832 0.1641 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/12/09 30/09/06 30/09/05 30/09/04 CAGR
Date 29/03/13 30/03/12 31/12/09 29/09/06 30/09/05 - -
Price 0.05 0.14 0.20 0.21 0.26 0.00 -
P/RPS 18.53 10.42 2.84 11.03 8.42 0.00 -
P/EPS -12.82 -13.59 38.46 -77.78 27.37 0.00 -
EY -7.80 -7.36 2.60 -1.29 3.65 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.50 2.80 1.65 1.12 1.52 0.00 -
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/12/09 30/09/06 30/09/05 30/09/04 CAGR
Date 28/05/13 25/05/12 24/02/10 22/11/06 23/11/05 - -
Price 0.035 0.12 0.20 0.23 0.20 0.00 -
P/RPS 12.97 8.93 2.84 12.08 6.48 0.00 -
P/EPS -8.97 -11.65 38.46 -85.19 21.05 0.00 -
EY -11.14 -8.58 2.60 -1.17 4.75 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.75 2.40 1.65 1.23 1.17 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