[INNO] QoQ Cumulative Quarter Result on 30-Jun-2003 [#2]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 420.31%
YoY- 147.7%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
Cumulative Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 15,310 110,528 81,959 48,150 20,429 94,669 66,372 -62.35%
PBT 1,042 540 4,759 6,672 -2,083 -15,020 -13,753 -
Tax 0 10 0 0 0 0 0 -
NP 1,042 550 4,759 6,672 -2,083 -15,020 -13,753 -
-
NP to SH 1,042 550 4,759 6,672 -2,083 -15,020 -13,753 -
-
Tax Rate 0.00% -1.85% 0.00% 0.00% - - - -
Total Cost 14,268 109,978 77,200 41,478 22,512 109,689 80,125 -68.31%
-
Net Worth 7,013 6,021 9,999 12,003 3,004 4,999 29,006 -61.15%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 7,013 6,021 9,999 12,003 3,004 4,999 29,006 -61.15%
NOSH 100,192 100,363 99,999 100,029 100,144 99,985 100,021 0.11%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 6.81% 0.50% 5.81% 13.86% -10.20% -15.87% -20.72% -
ROE 14.86% 9.13% 47.59% 55.58% -69.33% -300.44% -47.41% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 15.28 110.13 81.96 48.14 20.40 94.68 66.36 -62.39%
EPS 1.04 0.55 4.76 6.67 -2.08 -15.02 -13.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.06 0.10 0.12 0.03 0.05 0.29 -61.19%
Adjusted Per Share Value based on latest NOSH - 99,954
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 3.20 23.08 17.12 10.06 4.27 19.77 13.86 -62.33%
EPS 0.22 0.11 0.99 1.39 -0.43 -3.14 -2.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0146 0.0126 0.0209 0.0251 0.0063 0.0104 0.0606 -61.24%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 1.34 1.18 0.98 0.71 0.58 0.60 0.66 -
P/RPS 8.77 1.07 1.20 1.48 2.84 0.63 0.99 327.56%
P/EPS 128.85 215.33 20.59 10.64 -27.88 -3.99 -4.80 -
EY 0.78 0.46 4.86 9.39 -3.59 -25.04 -20.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 19.14 19.67 9.80 5.92 19.33 12.00 2.28 312.51%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 25/05/04 26/02/04 19/11/03 28/08/03 27/05/03 08/04/03 26/11/02 -
Price 0.93 1.40 1.04 1.07 0.54 0.58 0.63 -
P/RPS 6.09 1.27 1.27 2.22 2.65 0.61 0.95 244.69%
P/EPS 89.42 255.47 21.85 16.04 -25.96 -3.86 -4.58 -
EY 1.12 0.39 4.58 6.23 -3.85 -25.90 -21.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 13.29 23.33 10.40 8.92 18.00 11.60 2.17 234.37%

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