[INNO] QoQ TTM Result on 30-Jun-2002 [#2]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
26-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 3.04%
YoY- -22.08%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
TTM Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 103,561 94,670 79,484 63,622 62,334 76,873 90,999 9.01%
PBT -10,694 -15,019 -29,851 -43,232 -44,588 -47,036 -38,728 -57.62%
Tax 0 0 0 0 8,935 17,791 25,581 -
NP -10,694 -15,019 -29,851 -43,232 -35,653 -29,245 -13,147 -12.87%
-
NP to SH -10,694 -15,019 -29,851 -43,232 -44,588 -47,033 -38,733 -57.63%
-
Tax Rate - - - - - - - -
Total Cost 114,255 109,689 109,335 106,854 97,987 106,118 104,146 6.37%
-
Net Worth 3,004 6,704 29,504 5,999 13,995 19,997 37,418 -81.41%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 3,004 6,704 29,504 5,999 13,995 19,997 37,418 -81.41%
NOSH 100,144 102,666 101,739 99,986 99,968 99,987 101,130 -0.65%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin -10.33% -15.86% -37.56% -67.95% -57.20% -38.04% -14.45% -
ROE -355.95% -224.03% -101.17% -720.63% -318.59% -235.19% -103.51% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 103.41 92.21 78.13 63.63 62.35 76.88 89.98 9.72%
EPS -10.68 -14.63 -29.34 -43.24 -44.60 -47.04 -38.30 -57.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.03 0.0653 0.29 0.06 0.14 0.20 0.37 -81.29%
Adjusted Per Share Value based on latest NOSH - 99,986
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 21.63 19.77 16.60 13.29 13.02 16.05 19.00 9.03%
EPS -2.23 -3.14 -6.23 -9.03 -9.31 -9.82 -8.09 -57.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0063 0.014 0.0616 0.0125 0.0292 0.0418 0.0781 -81.35%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 0.58 0.60 0.66 0.92 1.17 1.49 1.47 -
P/RPS 0.56 0.65 0.84 1.45 1.88 1.94 1.63 -50.97%
P/EPS -5.43 -4.10 -2.25 -2.13 -2.62 -3.17 -3.84 26.00%
EY -18.41 -24.38 -44.46 -47.00 -38.12 -31.57 -26.05 -20.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 19.33 9.19 2.28 15.33 8.36 7.45 3.97 187.54%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 27/05/03 08/04/03 26/11/02 26/08/02 28/05/02 10/04/02 26/11/01 -
Price 0.54 0.58 0.63 0.91 1.08 1.13 1.84 -
P/RPS 0.52 0.63 0.81 1.43 1.73 1.47 2.04 -59.83%
P/EPS -5.06 -3.96 -2.15 -2.10 -2.42 -2.40 -4.80 3.58%
EY -19.78 -25.22 -46.57 -47.51 -41.30 -41.63 -20.82 -3.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 18.00 8.88 2.17 15.17 7.71 5.65 4.97 136.02%

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