[INNO] QoQ Quarter Result on 30-Jun-2010 [#2]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
23-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 47.02%
YoY- 19.26%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 2,712 3,854 6,246 9,373 8,217 7,090 10,274 -58.88%
PBT 1,081 2,982 1,689 2,918 2,025 1,288 3,117 -50.66%
Tax -159 -488 -457 -726 -534 742 -850 -67.32%
NP 922 2,494 1,232 2,192 1,491 2,030 2,267 -45.13%
-
NP to SH 922 2,494 1,232 2,192 1,491 2,030 2,267 -45.13%
-
Tax Rate 14.71% 16.36% 27.06% 24.88% 26.37% -57.61% 27.27% -
Total Cost 1,790 1,360 5,014 7,181 6,726 5,060 8,007 -63.19%
-
Net Worth 205,097 188,740 204,701 126,098 127,800 66,538 63,969 117.58%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 205,097 188,740 204,701 126,098 127,800 66,538 63,969 117.58%
NOSH 188,163 188,740 189,538 117,849 106,500 112,777 112,227 41.17%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 34.00% 64.71% 19.72% 23.39% 18.15% 28.63% 22.07% -
ROE 0.45% 1.32% 0.60% 1.74% 1.17% 3.05% 3.54% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 1.44 2.04 3.30 7.95 7.72 6.29 9.15 -70.88%
EPS 0.49 1.32 0.65 1.86 1.40 1.80 2.02 -61.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.09 1.00 1.08 1.07 1.20 0.59 0.57 54.12%
Adjusted Per Share Value based on latest NOSH - 117,849
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 0.57 0.80 1.30 1.96 1.72 1.48 2.15 -58.76%
EPS 0.19 0.52 0.26 0.46 0.31 0.42 0.47 -45.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4283 0.3941 0.4275 0.2633 0.2669 0.139 0.1336 117.57%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.29 1.16 0.99 0.95 0.98 1.00 1.28 -
P/RPS 89.50 56.81 30.04 11.94 12.70 15.91 13.98 245.17%
P/EPS 263.27 87.79 152.31 51.08 70.00 55.56 63.37 158.65%
EY 0.38 1.14 0.66 1.96 1.43 1.80 1.58 -61.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.16 0.92 0.89 0.82 1.69 2.25 -34.99%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 23/05/11 21/02/11 10/11/10 23/08/10 24/05/10 23/02/10 30/10/09 -
Price 1.05 1.09 1.05 0.98 1.00 1.18 1.30 -
P/RPS 72.85 53.38 31.86 12.32 12.96 18.77 14.20 197.75%
P/EPS 214.29 82.49 161.54 52.69 71.43 65.56 64.36 123.13%
EY 0.47 1.21 0.62 1.90 1.40 1.53 1.55 -54.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.09 0.97 0.92 0.83 2.00 2.28 -43.85%

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