[INNO] QoQ Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
21-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -2.01%
YoY- 1050.18%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 41,654 41,654 15,241 108,778 78,628 50,597 15,310 94.77%
PBT 20,434 -343 -163 6,326 6,456 3,466 1,042 625.89%
Tax 0 0 0 0 0 0 0 -
NP 20,434 -343 -163 6,326 6,456 3,466 1,042 625.89%
-
NP to SH 20,434 -343 -163 6,326 6,456 3,466 1,042 625.89%
-
Tax Rate 0.00% - - 0.00% 0.00% 0.00% 0.00% -
Total Cost 21,220 41,997 15,404 102,452 72,172 47,131 14,268 30.26%
-
Net Worth 33,006 12,105 12,224 11,998 11,992 8,989 7,013 180.57%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 33,006 12,105 12,224 11,998 11,992 8,989 7,013 180.57%
NOSH 100,019 100,882 101,875 99,984 99,938 99,884 100,192 -0.11%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 49.06% -0.82% -1.07% 5.82% 8.21% 6.85% 6.81% -
ROE 61.91% -2.83% -1.33% 52.73% 53.83% 38.56% 14.86% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 41.65 41.29 14.96 108.80 78.68 50.66 15.28 95.01%
EPS 20.43 -0.34 -0.16 6.33 6.46 3.47 1.04 626.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.33 0.12 0.12 0.12 0.12 0.09 0.07 180.88%
Adjusted Per Share Value based on latest NOSH - 98,333
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 8.70 8.70 3.18 22.72 16.42 10.57 3.20 94.67%
EPS 4.27 -0.07 -0.03 1.32 1.35 0.72 0.22 620.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0689 0.0253 0.0255 0.0251 0.025 0.0188 0.0146 181.08%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.74 0.78 0.94 1.00 0.93 0.96 1.34 -
P/RPS 1.78 1.89 0.00 0.92 1.18 1.90 8.77 -65.42%
P/EPS 3.62 -229.41 -587.50 15.81 14.40 27.67 128.85 -90.73%
EY 27.61 -0.44 -0.17 6.33 6.95 3.61 0.78 975.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.24 6.50 7.83 8.33 7.75 10.67 19.14 -76.04%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 28/11/05 17/08/05 24/05/05 21/02/05 24/11/04 18/08/04 25/05/04 -
Price 0.78 0.78 0.78 0.94 0.89 0.81 0.93 -
P/RPS 1.87 1.89 0.00 0.86 1.13 1.60 6.09 -54.45%
P/EPS 3.82 -229.41 -487.50 14.86 13.78 23.34 89.42 -87.75%
EY 26.19 -0.44 -0.21 6.73 7.26 4.28 1.12 716.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.36 6.50 6.50 7.83 7.42 9.00 13.29 -68.37%

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