[INSBIO] YoY TTM Result on 30-Sep-2009 [#2]

Announcement Date
23-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- 3.72%
YoY- -542.11%
View:
Show?
TTM Result
31/12/12 31/12/11 30/09/09 30/09/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 28,669 34,609 45,764 89,654 37,854 34,658 9,785 15.38%
PBT -20,104 -23,222 -11,574 2,899 -13,091 5,137 3,339 -
Tax 35 274 -195 -358 669 -1,328 -624 -
NP -20,069 -22,948 -11,769 2,541 -12,422 3,809 2,715 -
-
NP to SH -19,745 -22,981 -11,769 2,662 -12,422 3,809 2,715 -
-
Tax Rate - - - 12.35% - 25.85% 18.69% -
Total Cost 48,738 57,557 57,533 87,113 50,276 30,849 7,070 29.31%
-
Net Worth 5,371 18,299 33,639 0 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 0 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 -70.00% -66.31% -25.72% 2.83% -32.82% 10.99% 27.75% -
ROE -367.59% -125.58% -34.99% 0.00% -30.30% 7.32% 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 10.67 11.35 15.78 42.69 13.48 12.60 4.83 11.13%
EPS -7.35 -7.53 -4.06 1.27 -4.42 1.39 1.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.02 0.06 0.116 0.00 0.146 0.1893 0.1101 -20.31%
Adjusted Per Share Value based on latest NOSH - 290,000
31/12/12 31/12/11 30/09/09 30/09/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 9.95 12.02 15.89 31.13 13.14 12.03 3.40 15.37%
EPS -6.86 -7.98 -4.09 0.92 -4.31 1.32 0.94 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0187 0.0635 0.1168 0.00 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 0.37 1.15 1.01 0.49 1.56 1.98 0.00 -
P/EPS -0.54 -1.73 -3.94 16.57 -4.75 18.05 0.00 -
EY -183.80 -57.96 -25.36 6.04 -21.07 5.54 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 0.00 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 - -
Price 0.05 0.16 0.16 0.16 0.22 0.23 0.00 -
P/RPS 0.47 1.41 1.01 0.37 1.63 1.82 0.00 -
P/EPS -0.68 -2.12 -3.94 12.62 -4.97 16.61 0.00 -
EY -147.04 -47.09 -25.36 7.92 -20.11 6.02 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 0.00 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