[INNO] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
26-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -57.94%
YoY- 623.64%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 39,362 33,232 26,182 14,004 37,679 12,376 9,268 161.11%
PBT 11,991 9,949 7,218 3,184 10,533 3,361 2,324 197.11%
Tax -3,885 -604 -906 0 -2,962 0 0 -
NP 8,106 9,345 6,312 3,184 7,571 3,361 2,324 129.12%
-
NP to SH 8,106 9,345 6,312 3,184 7,571 3,361 2,324 129.12%
-
Tax Rate 32.40% 6.07% 12.55% 0.00% 28.12% 0.00% 0.00% -
Total Cost 31,256 23,886 19,870 10,820 30,108 9,014 6,944 171.37%
-
Net Worth 54,268 53,193 41,946 38,804 38,014 33,013 32,055 41.82%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 54,268 53,193 41,946 38,804 38,014 33,013 32,055 41.82%
NOSH 104,362 104,300 99,873 99,499 100,039 100,039 100,172 2.75%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 20.59% 28.12% 24.11% 22.74% 20.09% 27.16% 25.08% -
ROE 14.94% 17.57% 15.05% 8.21% 19.92% 10.18% 7.25% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 37.72 31.86 26.22 14.07 37.66 12.37 9.25 154.15%
EPS 7.77 8.96 6.32 3.20 7.57 3.36 2.32 123.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.51 0.42 0.39 0.38 0.33 0.32 38.01%
Adjusted Per Share Value based on latest NOSH - 99,499
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 8.22 6.94 5.47 2.92 7.87 2.58 1.94 160.70%
EPS 1.69 1.95 1.32 0.66 1.58 0.70 0.49 127.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1133 0.1111 0.0876 0.081 0.0794 0.0689 0.0669 41.85%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 1.20 1.80 1.82 1.80 2.24 2.32 2.70 -
P/RPS 3.18 5.65 6.94 12.79 5.95 18.75 29.18 -77.03%
P/EPS 15.45 20.09 28.80 56.25 29.60 69.05 116.38 -73.81%
EY 6.47 4.98 3.47 1.78 3.38 1.45 0.86 281.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.31 3.53 4.33 4.62 5.89 7.03 8.44 -57.67%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 10/11/08 11/08/08 26/05/08 18/02/08 19/11/07 20/08/07 -
Price 0.75 1.10 1.96 2.12 2.20 2.38 2.16 -
P/RPS 1.99 3.45 7.48 15.06 5.84 19.24 23.35 -80.48%
P/EPS 9.66 12.28 31.01 66.25 29.07 70.83 93.10 -77.76%
EY 10.36 8.15 3.22 1.51 3.44 1.41 1.07 351.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 2.16 4.67 5.44 5.79 7.21 6.75 -64.12%

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