[INSBIO] YoY TTM Result on 30-Jun-2009 [#1]

Announcement Date
25-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- -7.31%
YoY- -492.3%
View:
Show?
TTM Result
30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 31/03/07 31/03/06 CAGR
Revenue 33,625 43,906 79,858 45,565 105,904 24,660 36,700 -1.33%
PBT -19,773 -23,022 6,538 -12,068 3,413 -13,170 8,237 -
Tax 24 438 -290 -245 -329 548 -1,878 -
NP -19,749 -22,584 6,248 -12,313 3,084 -12,622 6,359 -
-
NP to SH -19,435 -22,514 7,136 -12,224 3,116 -12,622 6,359 -
-
Tax Rate - - 4.44% - 9.64% - 22.80% -
Total Cost 53,374 66,490 73,610 57,878 102,820 37,282 30,341 9.06%
-
Net Worth 5,662 16,559 39,996 35,910 45,596 38,345 49,088 -28.24%
Dividend
30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 31/03/07 31/03/06 CAGR
Net Worth 5,662 16,559 39,996 35,910 45,596 38,345 49,088 -28.24%
NOSH 283,125 275,999 285,692 315,000 290,606 265,000 260,000 1.31%
Ratio Analysis
30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 31/03/07 31/03/06 CAGR
NP Margin -58.73% -51.44% 7.82% -27.02% 2.91% -51.18% 17.33% -
ROE -343.22% -135.95% 17.84% -34.04% 6.83% -32.92% 12.95% -
Per Share
30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 31/03/07 31/03/06 CAGR
RPS 11.88 15.91 27.95 14.47 36.44 9.31 14.12 -2.61%
EPS -6.86 -8.16 2.50 -3.88 1.07 -4.76 2.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.02 0.06 0.14 0.114 0.1569 0.1447 0.1888 -29.17%
Adjusted Per Share Value based on latest NOSH - 315,000
30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 31/03/07 31/03/06 CAGR
RPS 11.68 15.25 27.73 15.82 36.77 8.56 12.74 -1.32%
EPS -6.75 -7.82 2.48 -4.24 1.08 -4.38 2.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0197 0.0575 0.1389 0.1247 0.1583 0.1331 0.1704 -28.22%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 31/03/07 31/03/06 CAGR
Date 28/09/12 30/09/11 30/06/10 30/06/09 30/06/08 30/03/07 31/03/06 -
Price 0.04 0.13 0.19 0.19 0.24 0.19 0.23 -
P/RPS 0.34 0.82 0.68 1.31 0.66 2.04 1.63 -21.40%
P/EPS -0.58 -1.59 7.61 -4.90 22.38 -3.99 9.40 -
EY -171.61 -62.75 13.15 -20.42 4.47 -25.07 10.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 2.17 1.36 1.67 1.53 1.31 1.22 7.89%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 31/03/07 31/03/06 CAGR
Date 30/11/12 22/11/11 25/08/10 25/08/09 22/08/08 16/05/07 30/05/06 -
Price 0.03 0.16 0.20 0.15 0.22 0.19 0.29 -
P/RPS 0.25 1.01 0.72 1.04 0.60 2.04 2.05 -27.62%
P/EPS -0.44 -1.96 8.01 -3.87 20.52 -3.99 11.86 -
EY -228.82 -50.98 12.49 -25.87 4.87 -25.07 8.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 2.67 1.43 1.32 1.40 1.31 1.54 -0.40%

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