[INNO] QoQ Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
18-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 125.24%
YoY- 720.57%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 33,232 26,182 14,004 37,679 12,376 9,268 3,768 325.18%
PBT 9,949 7,218 3,184 10,533 3,361 2,324 440 695.09%
Tax -604 -906 0 -2,962 0 0 0 -
NP 9,345 6,312 3,184 7,571 3,361 2,324 440 662.66%
-
NP to SH 9,345 6,312 3,184 7,571 3,361 2,324 440 662.66%
-
Tax Rate 6.07% 12.55% 0.00% 28.12% 0.00% 0.00% 0.00% -
Total Cost 23,886 19,870 10,820 30,108 9,014 6,944 3,328 270.74%
-
Net Worth 53,193 41,946 38,804 38,014 33,013 32,055 31,000 43.18%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 53,193 41,946 38,804 38,014 33,013 32,055 31,000 43.18%
NOSH 104,300 99,873 99,499 100,039 100,039 100,172 100,000 2.83%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 28.12% 24.11% 22.74% 20.09% 27.16% 25.08% 11.68% -
ROE 17.57% 15.05% 8.21% 19.92% 10.18% 7.25% 1.42% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 31.86 26.22 14.07 37.66 12.37 9.25 3.77 313.28%
EPS 8.96 6.32 3.20 7.57 3.36 2.32 0.44 641.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.51 0.42 0.39 0.38 0.33 0.32 0.31 39.23%
Adjusted Per Share Value based on latest NOSH - 100,019
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 6.94 5.47 2.92 7.87 2.58 1.94 0.79 324.06%
EPS 1.95 1.32 0.66 1.58 0.70 0.49 0.09 672.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1111 0.0876 0.081 0.0794 0.0689 0.0669 0.0647 43.25%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.80 1.82 1.80 2.24 2.32 2.70 1.92 -
P/RPS 5.65 6.94 12.79 5.95 18.75 29.18 50.96 -76.82%
P/EPS 20.09 28.80 56.25 29.60 69.05 116.38 436.36 -87.08%
EY 4.98 3.47 1.78 3.38 1.45 0.86 0.23 672.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.53 4.33 4.62 5.89 7.03 8.44 6.19 -31.16%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 10/11/08 11/08/08 26/05/08 18/02/08 19/11/07 20/08/07 21/05/07 -
Price 1.10 1.96 2.12 2.20 2.38 2.16 1.82 -
P/RPS 3.45 7.48 15.06 5.84 19.24 23.35 48.30 -82.70%
P/EPS 12.28 31.01 66.25 29.07 70.83 93.10 413.64 -90.35%
EY 8.15 3.22 1.51 3.44 1.41 1.07 0.24 941.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.16 4.67 5.44 5.79 7.21 6.75 5.87 -48.55%

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