[INNO] QoQ Quarter Result on 31-Dec-2009 [#4]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -10.45%
YoY- 84.55%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 6,246 9,373 8,217 7,090 10,274 8,361 2,520 83.04%
PBT 1,689 2,918 2,025 1,288 3,117 2,468 800 64.49%
Tax -457 -726 -534 742 -850 -630 -230 57.98%
NP 1,232 2,192 1,491 2,030 2,267 1,838 570 67.09%
-
NP to SH 1,232 2,192 1,491 2,030 2,267 1,838 570 67.09%
-
Tax Rate 27.06% 24.88% 26.37% -57.61% 27.27% 25.53% 28.75% -
Total Cost 5,014 7,181 6,726 5,060 8,007 6,523 1,950 87.57%
-
Net Worth 204,701 126,098 127,800 66,538 63,969 62,018 59,235 128.40%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 204,701 126,098 127,800 66,538 63,969 62,018 59,235 128.40%
NOSH 189,538 117,849 106,500 112,777 112,227 112,760 111,764 42.16%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 19.72% 23.39% 18.15% 28.63% 22.07% 21.98% 22.62% -
ROE 0.60% 1.74% 1.17% 3.05% 3.54% 2.96% 0.96% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 3.30 7.95 7.72 6.29 9.15 7.41 2.25 29.05%
EPS 0.65 1.86 1.40 1.80 2.02 1.63 0.51 17.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.08 1.07 1.20 0.59 0.57 0.55 0.53 60.66%
Adjusted Per Share Value based on latest NOSH - 112,777
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 1.30 1.96 1.72 1.48 2.15 1.75 0.53 81.77%
EPS 0.26 0.46 0.31 0.42 0.47 0.38 0.12 67.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4275 0.2633 0.2669 0.139 0.1336 0.1295 0.1237 128.41%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.99 0.95 0.98 1.00 1.28 1.17 0.66 -
P/RPS 30.04 11.94 12.70 15.91 13.98 15.78 29.27 1.74%
P/EPS 152.31 51.08 70.00 55.56 63.37 71.78 129.41 11.46%
EY 0.66 1.96 1.43 1.80 1.58 1.39 0.77 -9.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.89 0.82 1.69 2.25 2.13 1.25 -18.46%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 10/11/10 23/08/10 24/05/10 23/02/10 30/10/09 10/08/09 25/05/09 -
Price 1.05 0.98 1.00 1.18 1.30 1.20 1.20 -
P/RPS 31.86 12.32 12.96 18.77 14.20 16.18 53.22 -28.94%
P/EPS 161.54 52.69 71.43 65.56 64.36 73.62 235.29 -22.15%
EY 0.62 1.90 1.40 1.53 1.55 1.36 0.42 29.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.92 0.83 2.00 2.28 2.18 2.26 -43.07%

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