[INNO] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
24-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -102.58%
YoY- -115.64%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 41,672 41,654 41,654 15,241 108,778 78,628 50,597 -12.10%
PBT 19,843 20,434 -343 -163 6,326 6,456 3,466 219.01%
Tax 0 0 0 0 0 0 0 -
NP 19,843 20,434 -343 -163 6,326 6,456 3,466 219.01%
-
NP to SH 19,843 20,434 -343 -163 6,326 6,456 3,466 219.01%
-
Tax Rate 0.00% 0.00% - - 0.00% 0.00% 0.00% -
Total Cost 21,829 21,220 41,997 15,404 102,452 72,172 47,131 -40.05%
-
Net Worth 32,003 33,006 12,105 12,224 11,998 11,992 8,989 132.62%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 32,003 33,006 12,105 12,224 11,998 11,992 8,989 132.62%
NOSH 100,010 100,019 100,882 101,875 99,984 99,938 99,884 0.08%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 47.62% 49.06% -0.82% -1.07% 5.82% 8.21% 6.85% -
ROE 62.00% 61.91% -2.83% -1.33% 52.73% 53.83% 38.56% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 41.67 41.65 41.29 14.96 108.80 78.68 50.66 -12.18%
EPS 19.84 20.43 -0.34 -0.16 6.33 6.46 3.47 218.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.32 0.33 0.12 0.12 0.12 0.12 0.09 132.41%
Adjusted Per Share Value based on latest NOSH - 101,875
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 8.70 8.70 8.70 3.18 22.72 16.42 10.57 -12.14%
EPS 4.14 4.27 -0.07 -0.03 1.32 1.35 0.72 219.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0668 0.0689 0.0253 0.0255 0.0251 0.025 0.0188 132.31%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.80 0.74 0.78 0.94 1.00 0.93 0.96 -
P/RPS 1.92 1.78 1.89 0.00 0.92 1.18 1.90 0.69%
P/EPS 4.03 3.62 -229.41 -587.50 15.81 14.40 27.67 -72.22%
EY 24.80 27.61 -0.44 -0.17 6.33 6.95 3.61 260.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.50 2.24 6.50 7.83 8.33 7.75 10.67 -61.89%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 21/02/06 28/11/05 17/08/05 24/05/05 21/02/05 24/11/04 18/08/04 -
Price 0.86 0.78 0.78 0.78 0.94 0.89 0.81 -
P/RPS 2.06 1.87 1.89 0.00 0.86 1.13 1.60 18.29%
P/EPS 4.33 3.82 -229.41 -487.50 14.86 13.78 23.34 -67.37%
EY 23.07 26.19 -0.44 -0.21 6.73 7.26 4.28 206.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.69 2.36 6.50 6.50 7.83 7.42 9.00 -55.19%

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