[INNO] QoQ Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
21-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -2.89%
YoY- 213.67%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 2,809 1,272 0 41,672 41,654 41,654 15,241 -67.58%
PBT -705 -581 -433 19,843 20,434 -343 -163 165.22%
Tax 0 0 0 0 0 0 0 -
NP -705 -581 -433 19,843 20,434 -343 -163 165.22%
-
NP to SH -705 -581 -433 19,843 20,434 -343 -163 165.22%
-
Tax Rate - - - 0.00% 0.00% - - -
Total Cost 3,514 1,853 433 21,829 21,220 41,997 15,404 -62.63%
-
Net Worth 31,774 32,055 32,223 32,003 33,006 12,105 12,224 88.93%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 31,774 32,055 32,223 32,003 33,006 12,105 12,224 88.93%
NOSH 99,295 100,172 100,697 100,010 100,019 100,882 101,875 -1.69%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin -25.10% -45.68% 0.00% 47.62% 49.06% -0.82% -1.07% -
ROE -2.22% -1.81% -1.34% 62.00% 61.91% -2.83% -1.33% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 2.83 1.27 0.00 41.67 41.65 41.29 14.96 -67.01%
EPS -0.71 -0.58 -0.43 19.84 20.43 -0.34 -0.16 169.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.32 0.32 0.32 0.32 0.33 0.12 0.12 92.18%
Adjusted Per Share Value based on latest NOSH - 100,645
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 0.59 0.27 0.00 8.70 8.70 8.70 3.18 -67.43%
EPS -0.15 -0.12 -0.09 4.14 4.27 -0.07 -0.03 192.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0664 0.0669 0.0673 0.0668 0.0689 0.0253 0.0255 89.16%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 1.37 1.06 0.89 0.80 0.74 0.78 0.94 -
P/RPS 48.43 83.48 0.00 1.92 1.78 1.89 0.00 -
P/EPS -192.96 -182.76 -206.98 4.03 3.62 -229.41 -587.50 -52.36%
EY -0.52 -0.55 -0.48 24.80 27.61 -0.44 -0.17 110.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.28 3.31 2.78 2.50 2.24 6.50 7.83 -33.12%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 27/11/06 22/08/06 25/05/06 21/02/06 28/11/05 17/08/05 24/05/05 -
Price 1.76 1.48 0.92 0.86 0.78 0.78 0.78 -
P/RPS 62.21 116.55 0.00 2.06 1.87 1.89 0.00 -
P/EPS -247.89 -255.17 -213.95 4.33 3.82 -229.41 -487.50 -36.26%
EY -0.40 -0.39 -0.47 23.07 26.19 -0.44 -0.21 53.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.50 4.63 2.88 2.69 2.36 6.50 6.50 -10.53%

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