[INSBIO] QoQ Cumulative Quarter Result on 31-Dec-2007

Stock
[INSBIO] INS BIOSCIENCE BHD
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007
Profit Trend
QoQ- 54.75%
YoY- 111.84%
Quarter Report
Latest QR
Upcoming QR
INSBIO's Result
INSBIO's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 38,904 22,289 112,358 91,061 61,608 28,743 7,806 190.91%
PBT 1,119 1,062 2,769 1,648 989 418 100 398.09%
Tax -159 -109 -220 -150 -21 0 -47 124.85%
NP 960 953 2,549 1,498 968 418 53 586.07%
-
NP to SH 1,055 959 2,575 1,498 968 418 53 630.49%
-
Tax Rate 14.21% 10.26% 7.95% 9.10% 2.12% 0.00% 47.00% -
Total Cost 37,944 21,336 109,809 89,563 60,640 28,325 7,753 187.42%
-
Net Worth 0 44,992 43,505 42,754 42,107 40,685 38,345 -
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 0 44,992 43,505 42,754 42,107 40,685 38,345 -
NOSH 285,694 286,760 283,421 285,600 284,705 278,666 265,000 5.12%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 2.47% 4.28% 2.27% 1.65% 1.57% 1.45% 0.68% -
ROE 0.00% 2.13% 5.92% 3.50% 2.30% 1.03% 0.14% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 13.62 7.77 39.64 31.88 21.64 10.31 2.95 176.49%
EPS 0.37 0.33 0.90 0.52 0.34 0.15 0.02 595.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.1569 0.1535 0.1497 0.1479 0.146 0.1447 -
Adjusted Per Share Value based on latest NOSH - 287,500
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 13.51 7.74 39.01 31.62 21.39 9.98 2.71 190.97%
EPS 0.37 0.33 0.89 0.52 0.34 0.15 0.02 595.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.1562 0.1511 0.1485 0.1462 0.1413 0.1331 -
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.21 0.24 0.22 0.25 0.21 0.21 0.19 -
P/RPS 1.54 3.09 0.55 0.78 0.97 2.04 6.45 -61.41%
P/EPS 56.87 71.76 24.21 47.66 61.76 140.00 950.00 -84.61%
EY 1.76 1.39 4.13 2.10 1.62 0.71 0.11 531.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.53 1.43 1.67 1.42 1.44 1.31 -
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 25/11/08 22/08/08 27/05/08 29/02/08 22/11/07 06/09/07 16/05/07 -
Price 0.16 0.22 0.25 0.23 0.25 0.22 0.19 -
P/RPS 1.17 2.83 0.63 0.72 1.16 2.13 6.45 -67.85%
P/EPS 43.33 65.78 27.52 43.85 73.53 146.67 950.00 -87.16%
EY 2.31 1.52 3.63 2.28 1.36 0.68 0.11 656.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.40 1.63 1.54 1.69 1.51 1.31 -

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