[INNO] QoQ Annualized Quarter Result on 30-Sep-2002 [#3]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
26-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 34.45%
YoY- 55.55%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 96,300 81,716 94,669 88,496 59,676 46,152 76,874 16.25%
PBT 13,344 -8,332 -15,020 -18,337 -27,974 -25,632 -47,036 -
Tax 0 0 0 0 27,974 25,632 47,036 -
NP 13,344 -8,332 -15,020 -18,337 0 0 0 -
-
NP to SH 13,344 -8,332 -15,020 -18,337 -27,974 -25,632 -47,039 -
-
Tax Rate 0.00% - - - - - - -
Total Cost 82,956 90,048 109,689 106,833 59,676 46,152 76,874 5.22%
-
Net Worth 12,003 3,004 4,999 29,006 5,998 13,995 19,999 -28.91%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 12,003 3,004 4,999 29,006 5,998 13,995 19,999 -28.91%
NOSH 100,029 100,144 99,985 100,021 99,978 99,968 99,997 0.02%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 13.86% -10.20% -15.87% -20.72% 0.00% 0.00% 0.00% -
ROE 111.17% -277.33% -300.44% -63.22% -466.33% -183.14% -235.20% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 96.27 81.60 94.68 88.48 59.69 46.17 76.88 16.22%
EPS 13.34 -8.32 -15.02 -18.33 -27.98 -25.64 -47.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.03 0.05 0.29 0.06 0.14 0.20 -28.92%
Adjusted Per Share Value based on latest NOSH - 101,739
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 20.11 17.06 19.77 18.48 12.46 9.64 16.05 16.27%
EPS 2.79 -1.74 -3.14 -3.83 -5.84 -5.35 -9.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0251 0.0063 0.0104 0.0606 0.0125 0.0292 0.0418 -28.89%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.71 0.58 0.60 0.66 0.92 1.17 1.49 -
P/RPS 0.74 0.71 0.63 0.75 1.54 2.53 1.94 -47.49%
P/EPS 5.32 -6.97 -3.99 -3.60 -3.29 -4.56 -3.17 -
EY 18.79 -14.34 -25.04 -27.78 -30.41 -21.91 -31.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.92 19.33 12.00 2.28 15.33 8.36 7.45 -14.24%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 28/08/03 27/05/03 08/04/03 26/11/02 26/08/02 28/05/02 10/04/02 -
Price 1.07 0.54 0.58 0.63 0.91 1.08 1.13 -
P/RPS 1.11 0.66 0.61 0.71 1.52 2.34 1.47 -17.12%
P/EPS 8.02 -6.49 -3.86 -3.44 -3.25 -4.21 -2.40 -
EY 12.47 -15.41 -25.90 -29.10 -30.75 -23.74 -41.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 8.92 18.00 11.60 2.17 15.17 7.71 5.65 35.69%

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