[INNO] QoQ TTM Result on 30-Jun-2013 [#2]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
22-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -120.88%
YoY- -112.55%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 41,835 32,541 26,280 23,869 26,405 25,497 23,348 47.57%
PBT 9,083 4,502 1,018 -167 5,307 7,255 8,408 5.28%
Tax -2,151 -1,407 -484 -556 -1,845 -1,845 -2,059 2.95%
NP 6,932 3,095 534 -723 3,462 5,410 6,349 6.03%
-
NP to SH 6,932 3,095 534 -723 3,462 5,410 6,349 6.03%
-
Tax Rate 23.68% 31.25% 47.54% - 34.77% 25.43% 24.49% -
Total Cost 34,903 29,446 25,746 24,592 22,943 20,087 16,999 61.61%
-
Net Worth 222,817 219,007 215,629 214,700 213,938 208,309 214,319 2.62%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 222,817 219,007 215,629 214,700 213,938 208,309 214,319 2.62%
NOSH 190,442 188,800 189,148 190,000 189,325 182,727 188,000 0.86%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 16.57% 9.51% 2.03% -3.03% 13.11% 21.22% 27.19% -
ROE 3.11% 1.41% 0.25% -0.34% 1.62% 2.60% 2.96% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 21.97 17.24 13.89 12.56 13.95 13.95 12.42 46.31%
EPS 3.64 1.64 0.28 -0.38 1.83 2.96 3.38 5.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 1.16 1.14 1.13 1.13 1.14 1.14 1.74%
Adjusted Per Share Value based on latest NOSH - 190,000
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 8.74 6.80 5.49 4.98 5.51 5.32 4.88 47.53%
EPS 1.45 0.65 0.11 -0.15 0.72 1.13 1.33 5.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4653 0.4574 0.4503 0.4484 0.4468 0.435 0.4476 2.62%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.84 1.45 1.32 1.41 1.36 1.55 1.60 -
P/RPS 8.38 8.41 9.50 11.22 9.75 11.11 12.88 -24.93%
P/EPS 50.55 88.45 467.56 -370.54 74.37 52.35 47.38 4.41%
EY 1.98 1.13 0.21 -0.27 1.34 1.91 2.11 -4.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.57 1.25 1.16 1.25 1.20 1.36 1.40 7.94%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 26/05/14 27/02/14 21/11/13 22/08/13 23/05/13 28/02/13 22/11/12 -
Price 1.84 1.70 1.40 1.30 1.50 1.43 1.50 -
P/RPS 8.38 9.86 10.08 10.35 10.76 10.25 12.08 -21.65%
P/EPS 50.55 103.70 495.90 -341.63 82.03 48.30 44.42 9.00%
EY 1.98 0.96 0.20 -0.29 1.22 2.07 2.25 -8.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.57 1.47 1.23 1.15 1.33 1.25 1.32 12.26%

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