[INSBIO] QoQ TTM Result on 31-Mar-2006 [#1]

Stock
[INSBIO] INS BIOSCIENCE BHD
Announcement Date
30-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 0.41%
YoY--%
Quarter Report
Latest QR
Upcoming QR
INSBIO's Result
INSBIO's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 23,201 31,531 34,658 36,700 30,353 18,293 9,785 77.53%
PBT -13,156 969 5,137 8,237 8,123 6,204 3,339 -
Tax 507 -540 -1,328 -1,878 -1,790 -872 -624 -
NP -12,649 429 3,809 6,359 6,333 5,332 2,715 -
-
NP to SH -12,649 429 3,809 6,359 6,333 5,332 2,715 -
-
Tax Rate - 55.73% 25.85% 22.80% 22.04% 14.06% 18.69% -
Total Cost 35,850 31,102 30,849 30,341 24,020 12,961 7,070 194.28%
-
Net Worth 41,473 52,760 52,057 49,088 50,755 47,271 22,307 51.02%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 41,473 52,760 52,057 49,088 50,755 47,271 22,307 51.02%
NOSH 286,817 282,592 275,000 260,000 286,756 275,473 202,611 25.99%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin -54.52% 1.36% 10.99% 17.33% 20.86% 29.15% 27.75% -
ROE -30.50% 0.81% 7.32% 12.95% 12.48% 11.28% 12.17% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 8.09 11.16 12.60 14.12 10.58 6.64 4.83 40.90%
EPS -4.41 0.15 1.39 2.45 2.21 1.94 1.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1446 0.1867 0.1893 0.1888 0.177 0.1716 0.1101 19.86%
Adjusted Per Share Value based on latest NOSH - 260,000
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 8.06 10.95 12.03 12.74 10.54 6.35 3.40 77.50%
EPS -4.39 0.15 1.32 2.21 2.20 1.85 0.94 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.144 0.1832 0.1808 0.1704 0.1762 0.1641 0.0775 50.96%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 - -
Price 0.23 0.21 0.25 0.23 0.20 0.26 0.00 -
P/RPS 2.84 1.88 1.98 1.63 1.89 3.92 0.00 -
P/EPS -5.22 138.33 18.05 9.40 9.06 13.43 0.00 -
EY -19.17 0.72 5.54 10.63 11.04 7.44 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.59 1.12 1.32 1.22 1.13 1.52 0.00 -
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/02/07 22/11/06 29/08/06 30/05/06 - - - -
Price 0.22 0.23 0.23 0.29 0.00 0.00 0.00 -
P/RPS 2.72 2.06 1.82 2.05 0.00 0.00 0.00 -
P/EPS -4.99 151.51 16.61 11.86 0.00 0.00 0.00 -
EY -20.05 0.66 6.02 8.43 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.52 1.23 1.22 1.54 0.00 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