[INNO] QoQ Quarter Result on 30-Sep-2003 [#3]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
19-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -121.85%
YoY- -917.52%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 35,287 15,310 28,569 33,809 27,681 20,429 28,298 15.86%
PBT 2,424 1,042 -4,220 -1,913 8,756 -2,083 -1,266 -
Tax 0 0 10 0 0 0 0 -
NP 2,424 1,042 -4,210 -1,913 8,756 -2,083 -1,266 -
-
NP to SH 2,424 1,042 -4,210 -1,913 8,756 -2,083 -1,266 -
-
Tax Rate 0.00% 0.00% - - 0.00% - - -
Total Cost 32,863 14,268 32,779 35,722 18,925 22,512 29,564 7.31%
-
Net Worth 9,014 7,013 5,997 10,015 11,994 3,004 6,704 21.84%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 9,014 7,013 5,997 10,015 11,994 3,004 6,704 21.84%
NOSH 100,165 100,192 99,952 100,157 99,954 100,144 102,666 -1.63%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 6.87% 6.81% -14.74% -5.66% 31.63% -10.20% -4.47% -
ROE 26.89% 14.86% -70.20% -19.10% 73.00% -69.33% -18.88% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 35.23 15.28 28.58 33.76 27.69 20.40 27.56 17.80%
EPS 2.42 1.04 -4.21 -1.91 8.76 -2.08 1.27 53.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.07 0.06 0.10 0.12 0.03 0.0653 23.87%
Adjusted Per Share Value based on latest NOSH - 100,157
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 7.37 3.20 5.97 7.06 5.78 4.27 5.91 15.87%
EPS 0.51 0.22 -0.88 -0.40 1.83 -0.43 -0.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0188 0.0146 0.0125 0.0209 0.025 0.0063 0.014 21.73%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.96 1.34 1.18 0.98 0.71 0.58 0.60 -
P/RPS 2.73 8.77 4.13 2.90 2.56 2.84 2.18 16.19%
P/EPS 39.67 128.85 -28.02 -51.31 8.11 -27.88 -48.66 -
EY 2.52 0.78 -3.57 -1.95 12.34 -3.59 -2.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 10.67 19.14 19.67 9.80 5.92 19.33 9.19 10.47%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 18/08/04 25/05/04 26/02/04 19/11/03 28/08/03 27/05/03 08/04/03 -
Price 0.81 0.93 1.40 1.04 1.07 0.54 0.58 -
P/RPS 2.30 6.09 4.90 3.08 3.86 2.65 2.10 6.25%
P/EPS 33.47 89.42 -33.24 -54.45 12.21 -25.96 -47.04 -
EY 2.99 1.12 -3.01 -1.84 8.19 -3.85 -2.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 9.00 13.29 23.33 10.40 8.92 18.00 8.88 0.89%

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