[BIOSIS] YoY TTM Result on 30-Sep-2007 [#3]

Announcement Date
30-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 432.72%
YoY- 2168.18%
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 40,880 63,120 40,009 49,811 49,279 38,535 17,846 14.80%
PBT -5,339 -1,766 -224 3,094 1,531 5,272 3,819 -
Tax 4 -574 615 -1,274 -1,619 -1,105 -1,458 -
NP -5,335 -2,340 391 1,820 -88 4,167 2,361 -
-
NP to SH -4,862 -2,922 529 1,820 -88 4,167 3,250 -
-
Tax Rate - - - 41.18% 105.75% 20.96% 38.18% -
Total Cost 46,215 65,460 39,618 47,991 49,367 34,368 15,485 19.98%
-
Net Worth 54,000 19,524 51,599 0 49,530 0 20,297 17.70%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 54,000 19,524 51,599 0 49,530 0 20,297 17.70%
NOSH 99,999 25,357 79,384 79,166 79,888 80,416 33,828 19.78%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin -13.05% -3.71% 0.98% 3.65% -0.18% 10.81% 13.23% -
ROE -9.00% -14.97% 1.03% 0.00% -0.18% 0.00% 16.01% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 40.88 248.92 50.40 62.92 61.69 47.92 52.75 -4.15%
EPS -4.86 -11.52 0.67 2.30 -0.11 5.18 9.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.77 0.65 0.00 0.62 0.00 0.60 -1.73%
Adjusted Per Share Value based on latest NOSH - 79,166
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 39.05 60.29 38.22 47.58 47.07 36.81 17.05 14.80%
EPS -4.64 -2.79 0.51 1.74 -0.08 3.98 3.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5158 0.1865 0.4929 0.00 0.4731 0.00 0.1939 17.70%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.47 0.37 0.55 0.44 0.33 0.41 0.66 -
P/RPS 1.15 0.15 1.09 0.70 0.53 0.86 1.25 -1.37%
P/EPS -9.67 -3.21 82.54 19.14 -299.58 7.91 6.87 -
EY -10.34 -31.14 1.21 5.22 -0.33 12.64 14.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.48 0.85 0.00 0.53 0.00 1.10 -3.83%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 24/11/10 30/11/09 28/11/08 30/11/07 30/11/06 18/11/05 - -
Price 0.44 0.40 0.30 0.41 0.36 0.55 0.00 -
P/RPS 1.08 0.16 0.60 0.65 0.58 1.15 0.00 -
P/EPS -9.05 -3.47 45.02 17.83 -326.81 10.61 0.00 -
EY -11.05 -28.81 2.22 5.61 -0.31 9.42 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.52 0.46 0.00 0.58 0.00 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