[INNO] QoQ Annualized Quarter Result on 30-Jun-2002 [#2]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
26-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- -9.14%
YoY- 21.39%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 81,716 94,669 88,496 59,676 46,152 76,874 85,016 -2.60%
PBT -8,332 -15,020 -18,337 -27,974 -25,632 -47,036 -41,250 -65.60%
Tax 0 0 0 27,974 25,632 47,036 41,250 -
NP -8,332 -15,020 -18,337 0 0 0 0 -
-
NP to SH -8,332 -15,020 -18,337 -27,974 -25,632 -47,039 -41,254 -65.61%
-
Tax Rate - - - - - - - -
Total Cost 90,048 109,689 106,833 59,676 46,152 76,874 85,016 3.91%
-
Net Worth 3,004 4,999 29,006 5,998 13,995 19,999 36,929 -81.25%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 3,004 4,999 29,006 5,998 13,995 19,999 36,929 -81.25%
NOSH 100,144 99,985 100,021 99,978 99,968 99,997 99,809 0.22%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin -10.20% -15.87% -20.72% 0.00% 0.00% 0.00% 0.00% -
ROE -277.33% -300.44% -63.22% -466.33% -183.14% -235.20% -111.71% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 81.60 94.68 88.48 59.69 46.17 76.88 85.18 -2.82%
EPS -8.32 -15.02 -18.33 -27.98 -25.64 -47.04 -41.33 -65.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.03 0.05 0.29 0.06 0.14 0.20 0.37 -81.29%
Adjusted Per Share Value based on latest NOSH - 99,986
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 17.06 19.77 18.48 12.46 9.64 16.05 17.75 -2.61%
EPS -1.74 -3.14 -3.83 -5.84 -5.35 -9.82 -8.62 -65.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0063 0.0104 0.0606 0.0125 0.0292 0.0418 0.0771 -81.19%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 0.58 0.60 0.66 0.92 1.17 1.49 1.47 -
P/RPS 0.71 0.63 0.75 1.54 2.53 1.94 1.73 -44.80%
P/EPS -6.97 -3.99 -3.60 -3.29 -4.56 -3.17 -3.56 56.56%
EY -14.34 -25.04 -27.78 -30.41 -21.91 -31.57 -28.12 -36.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 19.33 12.00 2.28 15.33 8.36 7.45 3.97 187.54%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 27/05/03 08/04/03 26/11/02 26/08/02 28/05/02 10/04/02 26/11/01 -
Price 0.54 0.58 0.63 0.91 1.08 1.13 1.84 -
P/RPS 0.66 0.61 0.71 1.52 2.34 1.47 2.16 -54.66%
P/EPS -6.49 -3.86 -3.44 -3.25 -4.21 -2.40 -4.45 28.63%
EY -15.41 -25.90 -29.10 -30.75 -23.74 -41.63 -22.46 -22.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 18.00 11.60 2.17 15.17 7.71 5.65 4.97 136.02%

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