[INNO] QoQ Quarter Result on 30-Sep-2004 [#3]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
24-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 23.35%
YoY- 256.3%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 26,413 15,241 29,254 28,031 35,287 15,310 28,569 -5.10%
PBT -180 -163 -177 2,990 2,424 1,042 -4,220 -87.81%
Tax 0 0 0 0 0 0 10 -
NP -180 -163 -177 2,990 2,424 1,042 -4,210 -87.79%
-
NP to SH -180 -163 -177 2,990 2,424 1,042 -4,210 -87.79%
-
Tax Rate - - - 0.00% 0.00% 0.00% - -
Total Cost 26,593 15,404 29,431 25,041 32,863 14,268 32,779 -13.02%
-
Net Worth 11,999 12,224 11,799 11,999 9,014 7,013 5,997 58.85%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 11,999 12,224 11,799 11,999 9,014 7,013 5,997 58.85%
NOSH 99,999 101,875 98,333 99,999 100,165 100,192 99,952 0.03%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin -0.68% -1.07% -0.61% 10.67% 6.87% 6.81% -14.74% -
ROE -1.50% -1.33% -1.50% 24.92% 26.89% 14.86% -70.20% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 26.41 14.96 29.75 28.03 35.23 15.28 28.58 -5.13%
EPS -0.18 -0.16 -0.18 2.99 2.42 1.04 -4.21 -87.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.12 0.12 0.12 0.09 0.07 0.06 58.80%
Adjusted Per Share Value based on latest NOSH - 99,999
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 5.52 3.18 6.11 5.85 7.37 3.20 5.97 -5.09%
EPS -0.04 -0.03 -0.04 0.62 0.51 0.22 -0.88 -87.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0251 0.0255 0.0246 0.0251 0.0188 0.0146 0.0125 59.23%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.78 0.94 1.00 0.93 0.96 1.34 1.18 -
P/RPS 2.95 0.00 3.36 3.32 2.73 8.77 4.13 -20.11%
P/EPS -433.33 -587.50 -555.56 31.10 39.67 128.85 -28.02 521.76%
EY -0.23 -0.17 -0.18 3.22 2.52 0.78 -3.57 -83.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.50 7.83 8.33 7.75 10.67 19.14 19.67 -52.23%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 17/08/05 24/05/05 21/02/05 24/11/04 18/08/04 25/05/04 26/02/04 -
Price 0.78 0.78 0.94 0.89 0.81 0.93 1.40 -
P/RPS 2.95 0.00 3.16 3.18 2.30 6.09 4.90 -28.72%
P/EPS -433.33 -487.50 -522.22 29.77 33.47 89.42 -33.24 454.77%
EY -0.23 -0.21 -0.19 3.36 2.99 1.12 -3.01 -82.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.50 6.50 7.83 7.42 9.00 13.29 23.33 -57.37%

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