[INNO] QoQ Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
27-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 44.53%
YoY- 67.49%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 110,528 109,278 96,300 81,716 94,669 88,496 59,676 50.64%
PBT 540 6,345 13,344 -8,332 -15,020 -18,337 -27,974 -
Tax 10 0 0 0 0 0 27,974 -99.48%
NP 550 6,345 13,344 -8,332 -15,020 -18,337 0 -
-
NP to SH 550 6,345 13,344 -8,332 -15,020 -18,337 -27,974 -
-
Tax Rate -1.85% 0.00% 0.00% - - - - -
Total Cost 109,978 102,933 82,956 90,048 109,689 106,833 59,676 50.14%
-
Net Worth 6,021 9,999 12,003 3,004 4,999 29,006 5,998 0.25%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 6,021 9,999 12,003 3,004 4,999 29,006 5,998 0.25%
NOSH 100,363 99,999 100,029 100,144 99,985 100,021 99,978 0.25%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 0.50% 5.81% 13.86% -10.20% -15.87% -20.72% 0.00% -
ROE 9.13% 63.45% 111.17% -277.33% -300.44% -63.22% -466.33% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 110.13 109.28 96.27 81.60 94.68 88.48 59.69 50.26%
EPS 0.55 6.35 13.34 -8.32 -15.02 -18.33 -27.98 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.10 0.12 0.03 0.05 0.29 0.06 0.00%
Adjusted Per Share Value based on latest NOSH - 100,144
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 23.08 22.82 20.11 17.06 19.77 18.48 12.46 50.65%
EPS 0.11 1.33 2.79 -1.74 -3.14 -3.83 -5.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0126 0.0209 0.0251 0.0063 0.0104 0.0606 0.0125 0.53%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.18 0.98 0.71 0.58 0.60 0.66 0.92 -
P/RPS 1.07 0.90 0.74 0.71 0.63 0.75 1.54 -21.50%
P/EPS 215.33 15.44 5.32 -6.97 -3.99 -3.60 -3.29 -
EY 0.46 6.47 18.79 -14.34 -25.04 -27.78 -30.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 19.67 9.80 5.92 19.33 12.00 2.28 15.33 18.02%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 19/11/03 28/08/03 27/05/03 08/04/03 26/11/02 26/08/02 -
Price 1.40 1.04 1.07 0.54 0.58 0.63 0.91 -
P/RPS 1.27 0.95 1.11 0.66 0.61 0.71 1.52 -11.26%
P/EPS 255.47 16.39 8.02 -6.49 -3.86 -3.44 -3.25 -
EY 0.39 6.10 12.47 -15.41 -25.90 -29.10 -30.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 23.33 10.40 8.92 18.00 11.60 2.17 15.17 33.13%

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