[INNO] QoQ Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
25-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 89.45%
YoY- 150.02%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 108,778 78,628 50,597 15,310 110,528 81,959 48,150 71.74%
PBT 6,326 6,456 3,466 1,042 540 4,759 6,672 -3.47%
Tax 0 0 0 0 10 0 0 -
NP 6,326 6,456 3,466 1,042 550 4,759 6,672 -3.47%
-
NP to SH 6,326 6,456 3,466 1,042 550 4,759 6,672 -3.47%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% -1.85% 0.00% 0.00% -
Total Cost 102,452 72,172 47,131 14,268 109,978 77,200 41,478 82.22%
-
Net Worth 11,998 11,992 8,989 7,013 6,021 9,999 12,003 -0.02%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 11,998 11,992 8,989 7,013 6,021 9,999 12,003 -0.02%
NOSH 99,984 99,938 99,884 100,192 100,363 99,999 100,029 -0.02%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 5.82% 8.21% 6.85% 6.81% 0.50% 5.81% 13.86% -
ROE 52.73% 53.83% 38.56% 14.86% 9.13% 47.59% 55.58% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 108.80 78.68 50.66 15.28 110.13 81.96 48.14 71.79%
EPS 6.33 6.46 3.47 1.04 0.55 4.76 6.67 -3.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.12 0.09 0.07 0.06 0.10 0.12 0.00%
Adjusted Per Share Value based on latest NOSH - 100,192
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 22.72 16.42 10.57 3.20 23.08 17.12 10.06 71.71%
EPS 1.32 1.35 0.72 0.22 0.11 0.99 1.39 -3.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0251 0.025 0.0188 0.0146 0.0126 0.0209 0.0251 0.00%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.00 0.93 0.96 1.34 1.18 0.98 0.71 -
P/RPS 0.92 1.18 1.90 8.77 1.07 1.20 1.48 -27.05%
P/EPS 15.81 14.40 27.67 128.85 215.33 20.59 10.64 30.05%
EY 6.33 6.95 3.61 0.78 0.46 4.86 9.39 -23.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 8.33 7.75 10.67 19.14 19.67 9.80 5.92 25.43%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 21/02/05 24/11/04 18/08/04 25/05/04 26/02/04 19/11/03 28/08/03 -
Price 0.94 0.89 0.81 0.93 1.40 1.04 1.07 -
P/RPS 0.86 1.13 1.60 6.09 1.27 1.27 2.22 -46.70%
P/EPS 14.86 13.78 23.34 89.42 255.47 21.85 16.04 -4.94%
EY 6.73 7.26 4.28 1.12 0.39 4.58 6.23 5.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.83 7.42 9.00 13.29 23.33 10.40 8.92 -8.28%

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