[INNO] QoQ TTM Result on 30-Jun-2005 [#2]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
17-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -51.32%
YoY- 192.96%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
TTM Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 26,413 41,654 70,908 98,939 107,813 107,882 107,197 -60.73%
PBT 19,539 19,809 20,256 2,470 5,074 6,279 2,236 324.80%
Tax 0 0 0 0 0 0 10 -
NP 19,539 19,809 20,256 2,470 5,074 6,279 2,246 323.54%
-
NP to SH 19,539 19,809 20,256 2,470 5,074 6,279 2,246 323.54%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -0.45% -
Total Cost 6,874 21,845 50,652 96,469 102,739 101,603 104,951 -83.77%
-
Net Worth 32,223 32,206 32,993 11,999 12,224 11,799 11,999 93.31%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 32,223 32,206 32,993 11,999 12,224 11,799 11,999 93.31%
NOSH 100,697 100,645 99,980 99,999 101,875 98,333 99,999 0.46%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 73.97% 47.56% 28.57% 2.50% 4.71% 5.82% 2.10% -
ROE 60.64% 61.51% 61.39% 20.58% 41.51% 53.21% 18.72% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 26.23 41.39 70.92 98.94 105.83 109.71 107.20 -60.91%
EPS 19.40 19.68 20.26 2.47 4.98 6.39 2.25 321.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.32 0.32 0.33 0.12 0.12 0.12 0.12 92.41%
Adjusted Per Share Value based on latest NOSH - 99,999
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 5.52 8.70 14.81 20.66 22.51 22.53 22.39 -60.71%
EPS 4.08 4.14 4.23 0.52 1.06 1.31 0.47 322.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0673 0.0673 0.0689 0.0251 0.0255 0.0246 0.0251 93.11%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.89 0.80 0.74 0.78 0.94 1.00 0.93 -
P/RPS 3.39 1.93 1.04 0.79 0.89 0.91 0.87 147.82%
P/EPS 4.59 4.06 3.65 31.58 18.87 15.66 41.41 -76.95%
EY 21.80 24.60 27.38 3.17 5.30 6.39 2.42 333.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.78 2.50 2.24 6.50 7.83 8.33 7.75 -49.54%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 25/05/06 21/02/06 28/11/05 17/08/05 24/05/05 21/02/05 24/11/04 -
Price 0.92 0.86 0.78 0.78 0.78 0.94 0.89 -
P/RPS 3.51 2.08 1.10 0.79 0.74 0.86 0.83 161.73%
P/EPS 4.74 4.37 3.85 31.58 15.66 14.72 39.63 -75.75%
EY 21.09 22.89 25.97 3.17 6.39 6.79 2.52 312.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.88 2.69 2.36 6.50 6.50 7.83 7.42 -46.82%

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