[INNO] QoQ Quarter Result on 30-Sep-2011 [#3]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
14-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -27.75%
YoY- -33.44%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 9,274 3,653 3,399 2,560 4,714 2,712 3,854 79.66%
PBT 5,227 263 990 942 1,373 1,081 2,982 45.42%
Tax -1,289 0 -252 -122 -238 -159 -488 91.19%
NP 3,938 263 738 820 1,135 922 2,494 35.63%
-
NP to SH 3,938 263 738 820 1,135 922 2,494 35.63%
-
Tax Rate 24.66% 0.00% 25.45% 12.95% 17.33% 14.71% 16.36% -
Total Cost 5,336 3,390 2,661 1,740 3,579 1,790 1,360 148.96%
-
Net Worth 212,915 208,521 210,046 209,767 208,083 205,097 188,740 8.37%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 212,915 208,521 210,046 209,767 208,083 205,097 188,740 8.37%
NOSH 188,421 187,857 189,230 190,697 189,166 188,163 188,740 -0.11%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 42.46% 7.20% 21.71% 32.03% 24.08% 34.00% 64.71% -
ROE 1.85% 0.13% 0.35% 0.39% 0.55% 0.45% 1.32% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 4.92 1.94 1.80 1.34 2.49 1.44 2.04 79.93%
EPS 2.09 0.14 0.39 0.43 0.60 0.49 1.32 35.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 1.11 1.11 1.10 1.10 1.09 1.00 8.49%
Adjusted Per Share Value based on latest NOSH - 190,697
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 1.94 0.76 0.71 0.53 0.98 0.57 0.80 80.59%
EPS 0.82 0.05 0.15 0.17 0.24 0.19 0.52 35.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4446 0.4355 0.4386 0.4381 0.4345 0.4283 0.3941 8.37%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.50 1.50 1.34 1.10 1.54 1.29 1.16 -
P/RPS 30.48 77.14 74.60 81.94 61.80 89.50 56.81 -33.99%
P/EPS 71.77 1,071.43 343.59 255.81 256.67 263.27 87.79 -12.57%
EY 1.39 0.09 0.29 0.39 0.39 0.38 1.14 14.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.35 1.21 1.00 1.40 1.18 1.16 9.55%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 28/05/12 27/02/12 14/11/11 08/08/11 23/05/11 21/02/11 -
Price 1.80 1.58 1.60 1.24 1.30 1.05 1.09 -
P/RPS 36.57 81.25 89.08 92.37 52.17 72.85 53.38 -22.30%
P/EPS 86.12 1,128.57 410.26 288.37 216.67 214.29 82.49 2.91%
EY 1.16 0.09 0.24 0.35 0.46 0.47 1.21 -2.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.59 1.42 1.44 1.13 1.18 0.96 1.09 28.65%

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