[INNO] QoQ Quarter Result on 30-Jun-2003 [#2]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 520.36%
YoY- 215.53%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 15,310 28,569 33,809 27,681 20,429 28,298 36,534 -43.97%
PBT 1,042 -4,220 -1,913 8,756 -2,083 -1,266 234 170.42%
Tax 0 10 0 0 0 0 0 -
NP 1,042 -4,210 -1,913 8,756 -2,083 -1,266 234 170.42%
-
NP to SH 1,042 -4,210 -1,913 8,756 -2,083 -1,266 234 170.42%
-
Tax Rate 0.00% - - 0.00% - - 0.00% -
Total Cost 14,268 32,779 35,722 18,925 22,512 29,564 36,300 -46.31%
-
Net Worth 7,013 5,997 10,015 11,994 3,004 6,704 29,504 -61.59%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 7,013 5,997 10,015 11,994 3,004 6,704 29,504 -61.59%
NOSH 100,192 99,952 100,157 99,954 100,144 102,666 101,739 -1.01%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 6.81% -14.74% -5.66% 31.63% -10.20% -4.47% 0.64% -
ROE 14.86% -70.20% -19.10% 73.00% -69.33% -18.88% 0.79% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 15.28 28.58 33.76 27.69 20.40 27.56 35.91 -43.39%
EPS 1.04 -4.21 -1.91 8.76 -2.08 1.27 0.23 173.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.06 0.10 0.12 0.03 0.0653 0.29 -61.19%
Adjusted Per Share Value based on latest NOSH - 99,954
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 3.20 5.97 7.06 5.78 4.27 5.91 7.63 -43.94%
EPS 0.22 -0.88 -0.40 1.83 -0.43 -0.26 0.05 168.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0146 0.0125 0.0209 0.025 0.0063 0.014 0.0616 -61.66%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 1.34 1.18 0.98 0.71 0.58 0.60 0.66 -
P/RPS 8.77 4.13 2.90 2.56 2.84 2.18 1.84 182.94%
P/EPS 128.85 -28.02 -51.31 8.11 -27.88 -48.66 286.96 -41.33%
EY 0.78 -3.57 -1.95 12.34 -3.59 -2.06 0.35 70.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 19.14 19.67 9.80 5.92 19.33 9.19 2.28 312.51%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 25/05/04 26/02/04 19/11/03 28/08/03 27/05/03 08/04/03 26/11/02 -
Price 0.93 1.40 1.04 1.07 0.54 0.58 0.63 -
P/RPS 6.09 4.90 3.08 3.86 2.65 2.10 1.75 129.46%
P/EPS 89.42 -33.24 -54.45 12.21 -25.96 -47.04 273.91 -52.55%
EY 1.12 -3.01 -1.84 8.19 -3.85 -2.13 0.37 109.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 13.29 23.33 10.40 8.92 18.00 8.88 2.17 234.37%

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