[INNO] QoQ Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
22-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -14.66%
YoY- -145.99%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 13,855 32,541 20,732 11,299 4,561 25,497 19,949 -21.59%
PBT 2,896 4,502 1,181 -1,932 -1,685 7,255 7,418 -46.61%
Tax -744 -1,407 -446 0 0 -1,845 -1,807 -44.68%
NP 2,152 3,095 735 -1,932 -1,685 5,410 5,611 -47.24%
-
NP to SH 2,152 3,095 735 -1,932 -1,685 5,410 5,611 -47.24%
-
Tax Rate 25.69% 31.25% 37.76% - - 25.43% 24.36% -
Total Cost 11,703 29,446 19,997 13,231 6,246 20,087 14,338 -12.67%
-
Net Worth 222,817 218,914 214,846 214,035 213,938 214,891 215,371 2.29%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 222,817 218,914 214,846 214,035 213,938 214,891 215,371 2.29%
NOSH 190,442 188,719 188,461 189,411 189,325 188,501 188,922 0.53%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 15.53% 9.51% 3.55% -17.10% -36.94% 21.22% 28.13% -
ROE 0.97% 1.41% 0.34% -0.90% -0.79% 2.52% 2.61% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 7.28 17.24 11.00 5.97 2.41 13.53 10.56 -21.97%
EPS 1.13 1.64 0.39 -1.02 -0.89 2.87 2.97 -47.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 1.16 1.14 1.13 1.13 1.14 1.14 1.74%
Adjusted Per Share Value based on latest NOSH - 190,000
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 2.89 6.80 4.33 2.36 0.95 5.32 4.17 -21.70%
EPS 0.45 0.65 0.15 -0.40 -0.35 1.13 1.17 -47.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4653 0.4572 0.4487 0.447 0.4468 0.4488 0.4498 2.28%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.84 1.45 1.32 1.41 1.36 1.55 1.60 -
P/RPS 25.29 8.41 12.00 23.64 56.45 11.46 15.15 40.76%
P/EPS 162.83 88.41 338.46 -138.24 -152.81 54.01 53.87 109.19%
EY 0.61 1.13 0.30 -0.72 -0.65 1.85 1.86 -52.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.57 1.25 1.16 1.25 1.20 1.36 1.40 7.94%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 26/05/14 27/02/14 21/11/13 22/08/13 23/05/13 28/02/13 22/11/12 -
Price 1.84 1.70 1.40 1.30 1.50 1.43 1.50 -
P/RPS 25.29 9.86 12.73 21.79 62.26 10.57 14.21 46.91%
P/EPS 162.83 103.66 358.97 -127.45 -168.54 49.83 50.51 118.38%
EY 0.61 0.96 0.28 -0.78 -0.59 2.01 1.98 -54.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.57 1.47 1.23 1.15 1.33 1.25 1.32 12.26%

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