[INNO] QoQ Quarter Result on 31-Dec-2014 [#4]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
25-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -75.32%
YoY- -83.81%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 30,919 31,177 20,430 14,175 13,510 16,269 13,855 70.68%
PBT 8,665 9,761 2,783 463 2,077 5,287 2,896 107.50%
Tax -1,964 -2,241 -572 -81 -529 -1,294 -744 90.89%
NP 6,701 7,520 2,211 382 1,548 3,993 2,152 113.09%
-
NP to SH 6,701 7,520 2,211 382 1,548 3,993 2,152 113.09%
-
Tax Rate 22.67% 22.96% 20.55% 17.49% 25.47% 24.48% 25.69% -
Total Cost 24,218 23,657 18,219 13,793 11,962 12,276 11,703 62.31%
-
Net Worth 245,065 239,185 230,630 229,200 229,333 226,270 222,817 6.54%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 245,065 239,185 230,630 229,200 229,333 226,270 222,817 6.54%
NOSH 191,457 191,348 190,603 190,999 191,111 190,142 190,442 0.35%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 21.67% 24.12% 10.82% 2.69% 11.46% 24.54% 15.53% -
ROE 2.73% 3.14% 0.96% 0.17% 0.67% 1.76% 0.97% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 16.15 16.29 10.72 7.42 7.07 8.56 7.28 70.01%
EPS 3.50 3.93 1.16 0.20 0.81 2.10 1.13 112.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.28 1.25 1.21 1.20 1.20 1.19 1.17 6.16%
Adjusted Per Share Value based on latest NOSH - 190,999
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 6.46 6.51 4.27 2.96 2.82 3.40 2.89 70.87%
EPS 1.40 1.57 0.46 0.08 0.32 0.83 0.45 112.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5118 0.4995 0.4816 0.4786 0.4789 0.4725 0.4653 6.54%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.36 1.50 1.38 1.49 1.71 1.83 1.84 -
P/RPS 8.42 9.21 12.87 20.08 24.19 21.39 25.29 -51.93%
P/EPS 38.86 38.17 118.97 745.00 211.11 87.14 162.83 -61.49%
EY 2.57 2.62 0.84 0.13 0.47 1.15 0.61 160.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.20 1.14 1.24 1.43 1.54 1.57 -23.02%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 27/11/15 27/08/15 28/05/15 25/02/15 20/11/14 28/08/14 26/05/14 -
Price 1.30 1.45 1.48 1.43 1.60 1.72 1.84 -
P/RPS 8.05 8.90 13.81 19.27 22.63 20.10 25.29 -53.34%
P/EPS 37.14 36.90 127.59 715.00 197.53 81.90 162.83 -62.63%
EY 2.69 2.71 0.78 0.14 0.51 1.22 0.61 168.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.16 1.22 1.19 1.33 1.45 1.57 -24.96%

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