[BIOSIS] QoQ Annualized Quarter Result on 31-Dec-2013 [#3]

Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- -97.55%
YoY- -720.63%
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 12,568 16,184 8,481 8,272 6,790 6,412 13,081 -2.62%
PBT 912 988 -39,961 -37,666 -19,278 -14,436 -17,188 -
Tax 110 -52 900 964 0 0 379 -56.13%
NP 1,022 936 -39,061 -36,702 -19,278 -14,436 -16,809 -
-
NP to SH 1,448 1,416 -40,798 -34,958 -17,696 -12,956 -15,727 -
-
Tax Rate -12.06% 5.26% - - - - - -
Total Cost 11,546 15,248 47,542 44,974 26,068 20,848 29,890 -46.92%
-
Net Worth -24,133 -24,988 -25,182 -15,750 2,099 10,516 13,654 -
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth -24,133 -24,988 -25,182 -15,750 2,099 10,516 13,654 -
NOSH 104,927 104,117 104,925 105,002 104,958 105,162 105,034 -0.06%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 8.13% 5.78% -460.57% -443.70% -283.92% -225.14% -128.50% -
ROE 0.00% 0.00% 0.00% 0.00% -843.00% -123.20% -115.18% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 11.98 15.54 8.08 7.88 6.47 6.10 12.45 -2.53%
EPS 1.38 1.36 -38.86 -33.29 -16.86 -12.32 -14.91 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.23 -0.24 -0.24 -0.15 0.02 0.10 0.13 -
Adjusted Per Share Value based on latest NOSH - 105,024
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 12.01 15.46 8.10 7.90 6.49 6.12 12.50 -2.62%
EPS 1.38 1.35 -38.97 -33.39 -16.90 -12.38 -15.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.2305 -0.2387 -0.2405 -0.1505 0.0201 0.1005 0.1304 -
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.13 0.165 0.175 0.20 0.20 0.14 0.20 -
P/RPS 1.09 1.06 2.17 2.54 3.09 2.30 1.61 -22.87%
P/EPS 9.42 12.13 -0.45 -0.60 -1.19 -1.14 -1.34 -
EY 10.62 8.24 -222.19 -166.47 -84.30 -88.00 -74.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 10.00 1.40 1.54 -
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 28/11/14 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 -
Price 0.12 0.125 0.095 0.20 0.195 0.17 0.22 -
P/RPS 1.00 0.80 1.18 2.54 3.01 2.79 1.77 -31.63%
P/EPS 8.70 9.19 -0.24 -0.60 -1.16 -1.38 -1.47 -
EY 11.50 10.88 -409.29 -166.47 -86.46 -72.47 -68.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 9.75 1.70 1.69 -

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