[INNO] QoQ TTM Result on 30-Sep-2003 [#3]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
19-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -38.06%
YoY- 111.7%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 112,975 105,369 110,488 110,217 112,942 103,561 94,670 12.51%
PBT -2,667 3,665 540 3,494 5,641 -10,694 -15,019 -68.44%
Tax 10 10 10 0 0 0 0 -
NP -2,657 3,675 550 3,494 5,641 -10,694 -15,019 -68.51%
-
NP to SH -2,657 3,675 550 3,494 5,641 -10,694 -15,019 -68.51%
-
Tax Rate - -0.27% -1.85% 0.00% 0.00% - - -
Total Cost 115,632 101,694 109,938 106,723 107,301 114,255 109,689 3.58%
-
Net Worth 9,014 7,013 5,997 10,015 11,994 3,004 6,704 21.84%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 9,014 7,013 5,997 10,015 11,994 3,004 6,704 21.84%
NOSH 100,165 100,192 99,952 100,157 99,954 100,144 102,666 -1.63%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin -2.35% 3.49% 0.50% 3.17% 4.99% -10.33% -15.86% -
ROE -29.47% 52.40% 9.17% 34.89% 47.03% -355.95% -224.03% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 112.79 105.17 110.54 110.04 112.99 103.41 92.21 14.38%
EPS -2.65 3.67 0.55 3.49 5.64 -10.68 -14.63 -68.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.07 0.06 0.10 0.12 0.03 0.0653 23.87%
Adjusted Per Share Value based on latest NOSH - 100,157
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 23.59 22.00 23.07 23.02 23.59 21.63 19.77 12.51%
EPS -0.55 0.77 0.11 0.73 1.18 -2.23 -3.14 -68.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0188 0.0146 0.0125 0.0209 0.025 0.0063 0.014 21.73%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.96 1.34 1.18 0.98 0.71 0.58 0.60 -
P/RPS 0.85 1.27 1.07 0.89 0.63 0.56 0.65 19.60%
P/EPS -36.19 36.53 214.44 28.09 12.58 -5.43 -4.10 327.67%
EY -2.76 2.74 0.47 3.56 7.95 -18.41 -24.38 -76.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 10.67 19.14 19.67 9.80 5.92 19.33 9.19 10.47%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 18/08/04 25/05/04 26/02/04 19/11/03 28/08/03 27/05/03 08/04/03 -
Price 0.81 0.93 1.40 1.04 1.07 0.54 0.58 -
P/RPS 0.72 0.88 1.27 0.95 0.95 0.52 0.63 9.31%
P/EPS -30.54 25.35 254.42 29.81 18.96 -5.06 -3.96 290.83%
EY -3.27 3.94 0.39 3.35 5.27 -19.78 -25.22 -74.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 9.00 13.29 23.33 10.40 8.92 18.00 8.88 0.89%

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