[INNO] QoQ Quarter Result on 31-Mar-2003 [#1]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
27-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -64.53%
YoY- 67.49%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 28,569 33,809 27,681 20,429 28,298 36,534 18,300 34.46%
PBT -4,220 -1,913 8,756 -2,083 -1,266 234 -7,579 -32.24%
Tax 10 0 0 0 0 0 7,579 -98.78%
NP -4,210 -1,913 8,756 -2,083 -1,266 234 0 -
-
NP to SH -4,210 -1,913 8,756 -2,083 -1,266 234 -7,579 -32.35%
-
Tax Rate - - 0.00% - - 0.00% - -
Total Cost 32,779 35,722 18,925 22,512 29,564 36,300 18,300 47.33%
-
Net Worth 5,997 10,015 11,994 3,004 6,704 29,504 5,999 -0.02%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 5,997 10,015 11,994 3,004 6,704 29,504 5,999 -0.02%
NOSH 99,952 100,157 99,954 100,144 102,666 101,739 99,986 -0.02%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin -14.74% -5.66% 31.63% -10.20% -4.47% 0.64% 0.00% -
ROE -70.20% -19.10% 73.00% -69.33% -18.88% 0.79% -126.33% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 28.58 33.76 27.69 20.40 27.56 35.91 18.30 34.49%
EPS -4.21 -1.91 8.76 -2.08 1.27 0.23 -7.58 -32.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.10 0.12 0.03 0.0653 0.29 0.06 0.00%
Adjusted Per Share Value based on latest NOSH - 100,144
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 5.97 7.06 5.78 4.27 5.91 7.63 3.82 34.56%
EPS -0.88 -0.40 1.83 -0.43 -0.26 0.05 -1.58 -32.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0125 0.0209 0.025 0.0063 0.014 0.0616 0.0125 0.00%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.18 0.98 0.71 0.58 0.60 0.66 0.92 -
P/RPS 4.13 2.90 2.56 2.84 2.18 1.84 5.03 -12.28%
P/EPS -28.02 -51.31 8.11 -27.88 -48.66 286.96 -12.14 74.38%
EY -3.57 -1.95 12.34 -3.59 -2.06 0.35 -8.24 -42.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 19.67 9.80 5.92 19.33 9.19 2.28 15.33 18.02%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 19/11/03 28/08/03 27/05/03 08/04/03 26/11/02 26/08/02 -
Price 1.40 1.04 1.07 0.54 0.58 0.63 0.91 -
P/RPS 4.90 3.08 3.86 2.65 2.10 1.75 4.97 -0.93%
P/EPS -33.24 -54.45 12.21 -25.96 -47.04 273.91 -12.01 96.76%
EY -3.01 -1.84 8.19 -3.85 -2.13 0.37 -8.33 -49.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 23.33 10.40 8.92 18.00 8.88 2.17 15.17 33.13%

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