[INNO] QoQ Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
28-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 4071.62%
YoY- 216.51%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 2,544 0 41,672 55,538 83,308 60,964 108,778 -91.87%
PBT -1,162 -1,732 19,843 27,245 -686 -652 6,326 -
Tax 0 0 0 0 0 0 0 -
NP -1,162 -1,732 19,843 27,245 -686 -652 6,326 -
-
NP to SH -1,162 -1,732 19,843 27,245 -686 -652 6,326 -
-
Tax Rate - - 0.00% 0.00% - - 0.00% -
Total Cost 3,706 1,732 21,829 28,293 83,994 61,616 102,452 -89.12%
-
Net Worth 32,055 32,223 32,003 33,006 12,105 12,224 11,998 92.88%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 32,055 32,223 32,003 33,006 12,105 12,224 11,998 92.88%
NOSH 100,172 100,697 100,010 100,019 100,882 101,875 99,984 0.12%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin -45.68% 0.00% 47.62% 49.06% -0.82% -1.07% 5.82% -
ROE -3.63% -5.38% 62.00% 82.55% -5.67% -5.33% 52.73% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 2.54 0.00 41.67 55.53 82.58 59.84 108.80 -91.88%
EPS -1.16 -1.72 19.84 27.24 -0.68 -0.64 6.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.32 0.32 0.32 0.33 0.12 0.12 0.12 92.64%
Adjusted Per Share Value based on latest NOSH - 99,980
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 0.53 0.00 8.70 11.60 17.40 12.73 22.72 -91.89%
EPS -0.24 -0.36 4.14 5.69 -0.14 -0.14 1.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0669 0.0673 0.0668 0.0689 0.0253 0.0255 0.0251 92.58%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.06 0.89 0.80 0.74 0.78 0.94 1.00 -
P/RPS 41.74 0.00 1.92 1.33 0.94 0.00 0.92 1180.98%
P/EPS -91.38 -51.74 4.03 2.72 -114.71 -146.88 15.81 -
EY -1.09 -1.93 24.80 36.81 -0.87 -0.68 6.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.31 2.78 2.50 2.24 6.50 7.83 8.33 -46.04%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 22/08/06 25/05/06 21/02/06 28/11/05 17/08/05 24/05/05 21/02/05 -
Price 1.48 0.92 0.86 0.78 0.78 0.78 0.94 -
P/RPS 58.28 0.00 2.06 1.40 0.94 0.00 0.86 1575.07%
P/EPS -127.59 -53.49 4.33 2.86 -114.71 -121.87 14.86 -
EY -0.78 -1.87 23.07 34.92 -0.87 -0.82 6.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.63 2.88 2.69 2.36 6.50 6.50 7.83 -29.61%

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