[INNO] QoQ Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
24-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 24.18%
YoY- 35.66%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 83,308 60,964 108,778 104,837 101,194 61,240 110,528 -17.19%
PBT -686 -652 6,326 8,608 6,932 4,168 540 -
Tax 0 0 0 0 0 0 10 -
NP -686 -652 6,326 8,608 6,932 4,168 550 -
-
NP to SH -686 -652 6,326 8,608 6,932 4,168 550 -
-
Tax Rate - - 0.00% 0.00% 0.00% 0.00% -1.85% -
Total Cost 83,994 61,616 102,452 96,229 94,262 57,072 109,978 -16.46%
-
Net Worth 12,105 12,224 11,998 11,992 8,989 7,013 6,021 59.36%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 12,105 12,224 11,998 11,992 8,989 7,013 6,021 59.36%
NOSH 100,882 101,875 99,984 99,938 99,884 100,192 100,363 0.34%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin -0.82% -1.07% 5.82% 8.21% 6.85% 6.81% 0.50% -
ROE -5.67% -5.33% 52.73% 71.78% 77.11% 59.43% 9.13% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 82.58 59.84 108.80 104.90 101.31 61.12 110.13 -17.47%
EPS -0.68 -0.64 6.33 8.61 6.94 4.16 0.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.12 0.12 0.12 0.09 0.07 0.06 58.80%
Adjusted Per Share Value based on latest NOSH - 99,999
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 17.40 12.73 22.72 21.89 21.13 12.79 23.08 -17.18%
EPS -0.14 -0.14 1.32 1.80 1.45 0.87 0.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0253 0.0255 0.0251 0.025 0.0188 0.0146 0.0126 59.22%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.78 0.94 1.00 0.93 0.96 1.34 1.18 -
P/RPS 0.94 0.00 0.92 0.89 0.95 2.19 1.07 -8.28%
P/EPS -114.71 -146.88 15.81 10.80 13.83 32.21 215.33 -
EY -0.87 -0.68 6.33 9.26 7.23 3.10 0.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.50 7.83 8.33 7.75 10.67 19.14 19.67 -52.23%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 17/08/05 24/05/05 21/02/05 24/11/04 18/08/04 25/05/04 26/02/04 -
Price 0.78 0.78 0.94 0.89 0.81 0.93 1.40 -
P/RPS 0.94 0.00 0.86 0.85 0.80 1.52 1.27 -18.19%
P/EPS -114.71 -121.87 14.86 10.33 11.67 22.36 255.47 -
EY -0.87 -0.82 6.73 9.68 8.57 4.47 0.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.50 6.50 7.83 7.42 9.00 13.29 23.33 -57.37%

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