[INNO] QoQ Quarter Result on 31-Mar-2008 [#1]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
26-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -84.24%
YoY- 623.64%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 14,438 11,833 9,590 3,501 28,397 4,648 3,692 147.19%
PBT 4,532 3,853 2,813 796 8,012 1,359 1,052 163.58%
Tax -3,432 0 -453 0 -2,962 0 0 -
NP 1,100 3,853 2,360 796 5,050 1,359 1,052 3.00%
-
NP to SH 1,100 3,853 2,360 796 5,050 1,359 1,052 3.00%
-
Tax Rate 75.73% 0.00% 16.10% 0.00% 36.97% 0.00% 0.00% -
Total Cost 13,338 7,980 7,230 2,705 23,347 3,289 2,640 192.99%
-
Net Worth 58,367 53,252 42,000 38,804 39,007 32,975 32,060 48.82%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 58,367 53,252 42,000 38,804 39,007 32,975 32,060 48.82%
NOSH 112,244 104,417 100,000 99,499 100,019 99,926 100,190 7.83%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 7.62% 32.56% 24.61% 22.74% 17.78% 29.24% 28.49% -
ROE 1.88% 7.24% 5.62% 2.05% 12.95% 4.12% 3.28% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 12.86 11.33 9.59 3.52 28.39 4.65 3.68 129.41%
EPS 0.98 3.69 2.36 0.80 5.05 1.36 1.05 -4.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.51 0.42 0.39 0.39 0.33 0.32 38.01%
Adjusted Per Share Value based on latest NOSH - 99,499
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 3.02 2.47 2.00 0.73 5.93 0.97 0.77 147.67%
EPS 0.23 0.80 0.49 0.17 1.05 0.28 0.22 2.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1219 0.1112 0.0877 0.081 0.0815 0.0689 0.067 48.76%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 1.20 1.80 1.82 1.80 2.24 2.32 2.70 -
P/RPS 9.33 15.88 18.98 51.16 7.89 49.88 73.27 -74.53%
P/EPS 122.45 48.78 77.12 225.00 44.37 170.59 257.14 -38.88%
EY 0.82 2.05 1.30 0.44 2.25 0.59 0.39 63.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.31 3.53 4.33 4.62 5.74 7.03 8.44 -57.67%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 10/11/08 11/08/08 26/05/08 18/02/08 19/11/07 20/08/07 -
Price 0.75 1.10 1.96 2.12 2.20 2.38 2.16 -
P/RPS 5.83 9.71 20.44 60.25 7.75 51.17 58.62 -78.38%
P/EPS 76.53 29.81 83.05 265.00 43.57 175.00 205.71 -48.11%
EY 1.31 3.35 1.20 0.38 2.30 0.57 0.49 92.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 2.16 4.67 5.44 5.64 7.21 6.75 -64.12%

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