[BIOSIS] YoY TTM Result on 30-Sep-2014 [#2]

Announcement Date
28-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Sep-2014 [#2]
Profit Trend
QoQ- 18.35%
YoY- -17.55%
View:
Show?
TTM Result
30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 12,387 7,676 19,412 25,575 51,333 56,574 39,331 -16.86%
PBT -27,970 -22,691 -18,424 -11,390 -3,864 -2,396 783 -
Tax 955 -52 -67 1,712 -203 -680 350 17.40%
NP -27,015 -22,743 -18,491 -9,678 -4,067 -3,076 1,133 -
-
NP to SH -24,960 -21,234 -18,137 -8,243 -3,561 -3,371 1,133 -
-
Tax Rate - - - - - - -44.70% -
Total Cost 39,402 30,419 37,903 35,253 55,400 59,650 38,198 0.49%
-
Net Worth -24,314 2,099 27,245 47,346 47,272 61,927 52,282 -
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth -24,314 2,099 27,245 47,346 47,272 61,927 52,282 -
NOSH 105,714 104,989 104,789 105,213 80,123 80,425 80,434 4.46%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin -218.09% -296.29% -95.26% -37.84% -7.92% -5.44% 2.88% -
ROE 0.00% -1,011.24% -66.57% -17.41% -7.53% -5.44% 2.17% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 11.72 7.31 18.52 24.31 64.07 70.34 48.90 -20.41%
EPS -23.61 -20.22 -17.31 -7.83 -4.44 -4.19 1.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.23 0.02 0.26 0.45 0.59 0.77 0.65 -
Adjusted Per Share Value based on latest NOSH - 105,714
30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 11.83 7.33 18.54 24.43 49.03 54.04 37.57 -16.86%
EPS -23.84 -20.28 -17.32 -7.87 -3.40 -3.22 1.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.2323 0.0201 0.2603 0.4523 0.4516 0.5915 0.4994 -
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/06/10 30/06/09 30/06/08 -
Price 0.13 0.20 0.34 0.28 0.56 0.30 0.34 -
P/RPS 1.11 2.74 1.84 1.15 0.87 0.43 0.70 7.64%
P/EPS -0.55 -0.99 -1.96 -3.57 -12.60 -7.16 24.14 -
EY -181.62 -101.12 -50.91 -27.98 -7.94 -13.97 4.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 10.00 1.31 0.62 0.95 0.39 0.52 -
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/06/10 30/06/09 30/06/08 CAGR
Date 28/11/14 29/11/13 29/11/12 29/11/11 30/08/10 27/08/09 02/09/08 -
Price 0.12 0.195 0.25 0.34 0.55 0.45 0.43 -
P/RPS 1.02 2.67 1.35 1.40 0.86 0.64 0.88 2.38%
P/EPS -0.51 -0.96 -1.44 -4.34 -12.38 -10.74 30.53 -
EY -196.76 -103.72 -69.23 -23.04 -8.08 -9.31 3.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 9.75 0.96 0.76 0.93 0.58 0.66 -

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