[INNO] QoQ TTM Result on 30-Sep-2004 [#3]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
24-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 184.53%
YoY- -35.72%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 98,939 107,813 107,882 107,197 112,975 105,369 110,488 -7.10%
PBT 2,470 5,074 6,279 2,236 -2,667 3,665 540 175.80%
Tax 0 0 0 10 10 10 10 -
NP 2,470 5,074 6,279 2,246 -2,657 3,675 550 172.45%
-
NP to SH 2,470 5,074 6,279 2,246 -2,657 3,675 550 172.45%
-
Tax Rate 0.00% 0.00% 0.00% -0.45% - -0.27% -1.85% -
Total Cost 96,469 102,739 101,603 104,951 115,632 101,694 109,938 -8.35%
-
Net Worth 11,999 12,224 11,799 11,999 9,014 7,013 5,997 58.85%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 11,999 12,224 11,799 11,999 9,014 7,013 5,997 58.85%
NOSH 99,999 101,875 98,333 99,999 100,165 100,192 99,952 0.03%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 2.50% 4.71% 5.82% 2.10% -2.35% 3.49% 0.50% -
ROE 20.58% 41.51% 53.21% 18.72% -29.47% 52.40% 9.17% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 98.94 105.83 109.71 107.20 112.79 105.17 110.54 -7.13%
EPS 2.47 4.98 6.39 2.25 -2.65 3.67 0.55 172.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.12 0.12 0.12 0.09 0.07 0.06 58.80%
Adjusted Per Share Value based on latest NOSH - 99,999
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 20.66 22.51 22.53 22.39 23.59 22.00 23.07 -7.09%
EPS 0.52 1.06 1.31 0.47 -0.55 0.77 0.11 181.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0251 0.0255 0.0246 0.0251 0.0188 0.0146 0.0125 59.23%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.78 0.94 1.00 0.93 0.96 1.34 1.18 -
P/RPS 0.79 0.89 0.91 0.87 0.85 1.27 1.07 -18.32%
P/EPS 31.58 18.87 15.66 41.41 -36.19 36.53 214.44 -72.14%
EY 3.17 5.30 6.39 2.42 -2.76 2.74 0.47 257.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.50 7.83 8.33 7.75 10.67 19.14 19.67 -52.23%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 17/08/05 24/05/05 21/02/05 24/11/04 18/08/04 25/05/04 26/02/04 -
Price 0.78 0.78 0.94 0.89 0.81 0.93 1.40 -
P/RPS 0.79 0.74 0.86 0.83 0.72 0.88 1.27 -27.15%
P/EPS 31.58 15.66 14.72 39.63 -30.54 25.35 254.42 -75.14%
EY 3.17 6.39 6.79 2.52 -3.27 3.94 0.39 304.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.50 6.50 7.83 7.42 9.00 13.29 23.33 -57.37%

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