[INNO] QoQ Annualized Quarter Result on 31-Dec-2002 [#4]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
08-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 18.09%
YoY- 68.07%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 109,278 96,300 81,716 94,669 88,496 59,676 46,152 77.55%
PBT 6,345 13,344 -8,332 -15,020 -18,337 -27,974 -25,632 -
Tax 0 0 0 0 0 27,974 25,632 -
NP 6,345 13,344 -8,332 -15,020 -18,337 0 0 -
-
NP to SH 6,345 13,344 -8,332 -15,020 -18,337 -27,974 -25,632 -
-
Tax Rate 0.00% 0.00% - - - - - -
Total Cost 102,933 82,956 90,048 109,689 106,833 59,676 46,152 70.62%
-
Net Worth 9,999 12,003 3,004 4,999 29,006 5,998 13,995 -20.06%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 9,999 12,003 3,004 4,999 29,006 5,998 13,995 -20.06%
NOSH 99,999 100,029 100,144 99,985 100,021 99,978 99,968 0.02%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 5.81% 13.86% -10.20% -15.87% -20.72% 0.00% 0.00% -
ROE 63.45% 111.17% -277.33% -300.44% -63.22% -466.33% -183.14% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 109.28 96.27 81.60 94.68 88.48 59.69 46.17 77.51%
EPS 6.35 13.34 -8.32 -15.02 -18.33 -27.98 -25.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.12 0.03 0.05 0.29 0.06 0.14 -20.07%
Adjusted Per Share Value based on latest NOSH - 102,666
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 22.82 20.11 17.06 19.77 18.48 12.46 9.64 77.52%
EPS 1.33 2.79 -1.74 -3.14 -3.83 -5.84 -5.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0209 0.0251 0.0063 0.0104 0.0606 0.0125 0.0292 -19.96%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.98 0.71 0.58 0.60 0.66 0.92 1.17 -
P/RPS 0.90 0.74 0.71 0.63 0.75 1.54 2.53 -49.76%
P/EPS 15.44 5.32 -6.97 -3.99 -3.60 -3.29 -4.56 -
EY 6.47 18.79 -14.34 -25.04 -27.78 -30.41 -21.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 9.80 5.92 19.33 12.00 2.28 15.33 8.36 11.16%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 19/11/03 28/08/03 27/05/03 08/04/03 26/11/02 26/08/02 28/05/02 -
Price 1.04 1.07 0.54 0.58 0.63 0.91 1.08 -
P/RPS 0.95 1.11 0.66 0.61 0.71 1.52 2.34 -45.14%
P/EPS 16.39 8.02 -6.49 -3.86 -3.44 -3.25 -4.21 -
EY 6.10 12.47 -15.41 -25.90 -29.10 -30.75 -23.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 10.40 8.92 18.00 11.60 2.17 15.17 7.71 22.06%

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