[INNO] QoQ Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -91.33%
YoY- 103.66%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 104,837 101,194 61,240 110,528 109,278 96,300 81,716 18.01%
PBT 8,608 6,932 4,168 540 6,345 13,344 -8,332 -
Tax 0 0 0 10 0 0 0 -
NP 8,608 6,932 4,168 550 6,345 13,344 -8,332 -
-
NP to SH 8,608 6,932 4,168 550 6,345 13,344 -8,332 -
-
Tax Rate 0.00% 0.00% 0.00% -1.85% 0.00% 0.00% - -
Total Cost 96,229 94,262 57,072 109,978 102,933 82,956 90,048 4.51%
-
Net Worth 11,992 8,989 7,013 6,021 9,999 12,003 3,004 151.01%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 11,992 8,989 7,013 6,021 9,999 12,003 3,004 151.01%
NOSH 99,938 99,884 100,192 100,363 99,999 100,029 100,144 -0.13%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 8.21% 6.85% 6.81% 0.50% 5.81% 13.86% -10.20% -
ROE 71.78% 77.11% 59.43% 9.13% 63.45% 111.17% -277.33% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 104.90 101.31 61.12 110.13 109.28 96.27 81.60 18.17%
EPS 8.61 6.94 4.16 0.55 6.35 13.34 -8.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.09 0.07 0.06 0.10 0.12 0.03 151.34%
Adjusted Per Share Value based on latest NOSH - 99,952
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 21.89 21.13 12.79 23.08 22.82 20.11 17.06 18.02%
EPS 1.80 1.45 0.87 0.11 1.33 2.79 -1.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.025 0.0188 0.0146 0.0126 0.0209 0.0251 0.0063 150.02%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.93 0.96 1.34 1.18 0.98 0.71 0.58 -
P/RPS 0.89 0.95 2.19 1.07 0.90 0.74 0.71 16.20%
P/EPS 10.80 13.83 32.21 215.33 15.44 5.32 -6.97 -
EY 9.26 7.23 3.10 0.46 6.47 18.79 -14.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.75 10.67 19.14 19.67 9.80 5.92 19.33 -45.53%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 24/11/04 18/08/04 25/05/04 26/02/04 19/11/03 28/08/03 27/05/03 -
Price 0.89 0.81 0.93 1.40 1.04 1.07 0.54 -
P/RPS 0.85 0.80 1.52 1.27 0.95 1.11 0.66 18.31%
P/EPS 10.33 11.67 22.36 255.47 16.39 8.02 -6.49 -
EY 9.68 8.57 4.47 0.39 6.10 12.47 -15.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.42 9.00 13.29 23.33 10.40 8.92 18.00 -44.52%

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