[INNO] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
19-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 44.64%
YoY- 457.59%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 26,182 14,004 37,679 12,376 9,268 3,768 3,899 256.34%
PBT 7,218 3,184 10,533 3,361 2,324 440 -1,228 -
Tax -906 0 -2,962 0 0 0 8 -
NP 6,312 3,184 7,571 3,361 2,324 440 -1,220 -
-
NP to SH 6,312 3,184 7,571 3,361 2,324 440 -1,220 -
-
Tax Rate 12.55% 0.00% 28.12% 0.00% 0.00% 0.00% - -
Total Cost 19,870 10,820 30,108 9,014 6,944 3,328 5,119 147.19%
-
Net Worth 41,946 38,804 38,014 33,013 32,055 31,000 30,999 22.36%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 41,946 38,804 38,014 33,013 32,055 31,000 30,999 22.36%
NOSH 99,873 99,499 100,039 100,039 100,172 100,000 99,999 -0.08%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 24.11% 22.74% 20.09% 27.16% 25.08% 11.68% -31.29% -
ROE 15.05% 8.21% 19.92% 10.18% 7.25% 1.42% -3.94% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 26.22 14.07 37.66 12.37 9.25 3.77 3.90 256.62%
EPS 6.32 3.20 7.57 3.36 2.32 0.44 -1.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.42 0.39 0.38 0.33 0.32 0.31 0.31 22.46%
Adjusted Per Share Value based on latest NOSH - 99,926
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 5.47 2.92 7.87 2.58 1.94 0.79 0.81 257.69%
EPS 1.32 0.66 1.58 0.70 0.49 0.09 -0.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0876 0.081 0.0794 0.0689 0.0669 0.0647 0.0647 22.40%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.82 1.80 2.24 2.32 2.70 1.92 2.06 -
P/RPS 6.94 12.79 5.95 18.75 29.18 50.96 52.83 -74.19%
P/EPS 28.80 56.25 29.60 69.05 116.38 436.36 -168.85 -
EY 3.47 1.78 3.38 1.45 0.86 0.23 -0.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.33 4.62 5.89 7.03 8.44 6.19 6.65 -24.89%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 11/08/08 26/05/08 18/02/08 19/11/07 20/08/07 21/05/07 23/02/07 -
Price 1.96 2.12 2.20 2.38 2.16 1.82 2.00 -
P/RPS 7.48 15.06 5.84 19.24 23.35 48.30 51.30 -72.32%
P/EPS 31.01 66.25 29.07 70.83 93.10 413.64 -163.93 -
EY 3.22 1.51 3.44 1.41 1.07 0.24 -0.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.67 5.44 5.79 7.21 6.75 5.87 6.45 -19.38%

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