[INNO] QoQ Cumulative Quarter Result on 30-Sep-2002 [#3]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
26-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 1.67%
YoY- 55.55%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
Cumulative Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 48,150 20,429 94,669 66,372 29,838 11,538 76,874 -26.85%
PBT 6,672 -2,083 -15,020 -13,753 -13,987 -6,408 -47,036 -
Tax 0 0 0 0 13,987 6,408 47,036 -
NP 6,672 -2,083 -15,020 -13,753 0 0 0 -
-
NP to SH 6,672 -2,083 -15,020 -13,753 -13,987 -6,408 -47,039 -
-
Tax Rate 0.00% - - - - - - -
Total Cost 41,478 22,512 109,689 80,125 29,838 11,538 76,874 -33.79%
-
Net Worth 12,003 3,004 4,999 29,006 5,998 13,995 19,999 -28.91%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 12,003 3,004 4,999 29,006 5,998 13,995 19,999 -28.91%
NOSH 100,029 100,144 99,985 100,021 99,978 99,968 99,997 0.02%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 13.86% -10.20% -15.87% -20.72% 0.00% 0.00% 0.00% -
ROE 55.58% -69.33% -300.44% -47.41% -233.17% -45.79% -235.20% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 48.14 20.40 94.68 66.36 29.84 11.54 76.88 -26.87%
EPS 6.67 -2.08 -15.02 -13.75 -13.99 -6.41 -47.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.03 0.05 0.29 0.06 0.14 0.20 -28.92%
Adjusted Per Share Value based on latest NOSH - 101,739
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 10.06 4.27 19.77 13.86 6.23 2.41 16.05 -26.82%
EPS 1.39 -0.43 -3.14 -2.87 -2.92 -1.34 -9.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0251 0.0063 0.0104 0.0606 0.0125 0.0292 0.0418 -28.89%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.71 0.58 0.60 0.66 0.92 1.17 1.49 -
P/RPS 1.48 2.84 0.63 0.99 3.08 10.14 1.94 -16.55%
P/EPS 10.64 -27.88 -3.99 -4.80 -6.58 -18.25 -3.17 -
EY 9.39 -3.59 -25.04 -20.83 -15.21 -5.48 -31.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.92 19.33 12.00 2.28 15.33 8.36 7.45 -14.24%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 28/08/03 27/05/03 08/04/03 26/11/02 26/08/02 28/05/02 10/04/02 -
Price 1.07 0.54 0.58 0.63 0.91 1.08 1.13 -
P/RPS 2.22 2.65 0.61 0.95 3.05 9.36 1.47 31.73%
P/EPS 16.04 -25.96 -3.86 -4.58 -6.50 -16.85 -2.40 -
EY 6.23 -3.85 -25.90 -21.83 -15.37 -5.94 -41.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 8.92 18.00 11.60 2.17 15.17 7.71 5.65 35.69%

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