[INNO] QoQ Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
22-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 32.91%
YoY- -69.39%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 3,768 3,899 3,745 2,544 0 41,672 55,538 -83.39%
PBT 440 -1,228 -940 -1,162 -1,732 19,843 27,245 -93.62%
Tax 0 8 0 0 0 0 0 -
NP 440 -1,220 -940 -1,162 -1,732 19,843 27,245 -93.62%
-
NP to SH 440 -1,220 -940 -1,162 -1,732 19,843 27,245 -93.62%
-
Tax Rate 0.00% - - - - 0.00% 0.00% -
Total Cost 3,328 5,119 4,685 3,706 1,732 21,829 28,293 -76.02%
-
Net Worth 31,000 30,999 31,774 32,055 32,223 32,003 33,006 -4.09%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 31,000 30,999 31,774 32,055 32,223 32,003 33,006 -4.09%
NOSH 100,000 99,999 99,295 100,172 100,697 100,010 100,019 -0.01%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 11.68% -31.29% -25.10% -45.68% 0.00% 47.62% 49.06% -
ROE 1.42% -3.94% -2.96% -3.63% -5.38% 62.00% 82.55% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 3.77 3.90 3.77 2.54 0.00 41.67 55.53 -83.38%
EPS 0.44 -1.22 -0.95 -1.16 -1.72 19.84 27.24 -93.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.31 0.31 0.32 0.32 0.32 0.32 0.33 -4.08%
Adjusted Per Share Value based on latest NOSH - 98,666
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 0.79 0.81 0.78 0.53 0.00 8.70 11.60 -83.35%
EPS 0.09 -0.25 -0.20 -0.24 -0.36 4.14 5.69 -93.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0647 0.0647 0.0664 0.0669 0.0673 0.0668 0.0689 -4.10%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 1.92 2.06 1.37 1.06 0.89 0.80 0.74 -
P/RPS 50.96 52.83 36.32 41.74 0.00 1.92 1.33 1039.06%
P/EPS 436.36 -168.85 -144.72 -91.38 -51.74 4.03 2.72 2861.61%
EY 0.23 -0.59 -0.69 -1.09 -1.93 24.80 36.81 -96.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.19 6.65 4.28 3.31 2.78 2.50 2.24 97.04%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 21/05/07 23/02/07 27/11/06 22/08/06 25/05/06 21/02/06 28/11/05 -
Price 1.82 2.00 1.76 1.48 0.92 0.86 0.78 -
P/RPS 48.30 51.30 46.66 58.28 0.00 2.06 1.40 962.06%
P/EPS 413.64 -163.93 -185.92 -127.59 -53.49 4.33 2.86 2663.67%
EY 0.24 -0.61 -0.54 -0.78 -1.87 23.07 34.92 -96.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.87 6.45 5.50 4.63 2.88 2.69 2.36 83.67%

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