[INNO] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
26-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -30.47%
YoY- 227.72%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 57,816 43,634 30,124 13,855 32,541 20,732 11,299 196.06%
PBT 10,217 10,260 8,183 2,896 4,502 1,181 -1,932 -
Tax -2,651 -2,567 -2,038 -744 -1,407 -446 0 -
NP 7,566 7,693 6,145 2,152 3,095 735 -1,932 -
-
NP to SH 7,566 7,693 6,145 2,152 3,095 735 -1,932 -
-
Tax Rate 25.95% 25.02% 24.91% 25.69% 31.25% 37.76% - -
Total Cost 50,250 35,941 23,979 11,703 29,446 19,997 13,231 142.83%
-
Net Worth 228,537 228,504 225,695 222,817 218,914 214,846 214,035 4.45%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 228,537 228,504 225,695 222,817 218,914 214,846 214,035 4.45%
NOSH 190,448 190,420 189,660 190,442 188,719 188,461 189,411 0.36%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 13.09% 17.63% 20.40% 15.53% 9.51% 3.55% -17.10% -
ROE 3.31% 3.37% 2.72% 0.97% 1.41% 0.34% -0.90% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 30.36 22.91 15.88 7.28 17.24 11.00 5.97 194.84%
EPS 3.97 4.04 3.24 1.13 1.64 0.39 -1.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.20 1.20 1.19 1.17 1.16 1.14 1.13 4.07%
Adjusted Per Share Value based on latest NOSH - 190,442
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 12.07 9.11 6.29 2.89 6.80 4.33 2.36 195.96%
EPS 1.58 1.61 1.28 0.45 0.65 0.15 -0.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4773 0.4772 0.4713 0.4653 0.4572 0.4487 0.447 4.45%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.49 1.71 1.83 1.84 1.45 1.32 1.41 -
P/RPS 4.91 7.46 11.52 25.29 8.41 12.00 23.64 -64.82%
P/EPS 37.51 42.33 56.48 162.83 88.41 338.46 -138.24 -
EY 2.67 2.36 1.77 0.61 1.13 0.30 -0.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.43 1.54 1.57 1.25 1.16 1.25 -0.53%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 25/02/15 20/11/14 28/08/14 26/05/14 27/02/14 21/11/13 22/08/13 -
Price 1.43 1.60 1.72 1.84 1.70 1.40 1.30 -
P/RPS 4.71 6.98 10.83 25.29 9.86 12.73 21.79 -63.88%
P/EPS 36.00 39.60 53.09 162.83 103.66 358.97 -127.45 -
EY 2.78 2.52 1.88 0.61 0.96 0.28 -0.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.33 1.45 1.57 1.47 1.23 1.15 2.29%

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