[INNO] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
27-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 19.1%
YoY- -103.45%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 9,268 3,768 3,899 3,745 2,544 0 41,672 -63.39%
PBT 2,324 440 -1,228 -940 -1,162 -1,732 19,843 -76.15%
Tax 0 0 8 0 0 0 0 -
NP 2,324 440 -1,220 -940 -1,162 -1,732 19,843 -76.15%
-
NP to SH 2,324 440 -1,220 -940 -1,162 -1,732 19,843 -76.15%
-
Tax Rate 0.00% 0.00% - - - - 0.00% -
Total Cost 6,944 3,328 5,119 4,685 3,706 1,732 21,829 -53.49%
-
Net Worth 32,055 31,000 30,999 31,774 32,055 32,223 32,003 0.10%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 32,055 31,000 30,999 31,774 32,055 32,223 32,003 0.10%
NOSH 100,172 100,000 99,999 99,295 100,172 100,697 100,010 0.10%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 25.08% 11.68% -31.29% -25.10% -45.68% 0.00% 47.62% -
ROE 7.25% 1.42% -3.94% -2.96% -3.63% -5.38% 62.00% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 9.25 3.77 3.90 3.77 2.54 0.00 41.67 -63.43%
EPS 2.32 0.44 -1.22 -0.95 -1.16 -1.72 19.84 -76.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.32 0.31 0.31 0.32 0.32 0.32 0.32 0.00%
Adjusted Per Share Value based on latest NOSH - 96,153
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 1.94 0.79 0.81 0.78 0.53 0.00 8.70 -63.32%
EPS 0.49 0.09 -0.25 -0.20 -0.24 -0.36 4.14 -75.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0669 0.0647 0.0647 0.0664 0.0669 0.0673 0.0668 0.10%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 2.70 1.92 2.06 1.37 1.06 0.89 0.80 -
P/RPS 29.18 50.96 52.83 36.32 41.74 0.00 1.92 516.62%
P/EPS 116.38 436.36 -168.85 -144.72 -91.38 -51.74 4.03 847.08%
EY 0.86 0.23 -0.59 -0.69 -1.09 -1.93 24.80 -89.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 8.44 6.19 6.65 4.28 3.31 2.78 2.50 125.54%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 20/08/07 21/05/07 23/02/07 27/11/06 22/08/06 25/05/06 21/02/06 -
Price 2.16 1.82 2.00 1.76 1.48 0.92 0.86 -
P/RPS 23.35 48.30 51.30 46.66 58.28 0.00 2.06 406.84%
P/EPS 93.10 413.64 -163.93 -185.92 -127.59 -53.49 4.33 677.58%
EY 1.07 0.24 -0.61 -0.54 -0.78 -1.87 23.07 -87.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.75 5.87 6.45 5.50 4.63 2.88 2.69 84.96%

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