[INNO] QoQ TTM Result on 30-Sep-2005 [#3]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
28-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 720.08%
YoY- 801.87%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 1,272 26,413 41,654 70,908 98,939 107,813 107,882 -94.86%
PBT 19,571 19,539 19,809 20,256 2,470 5,074 6,279 113.82%
Tax 0 0 0 0 0 0 0 -
NP 19,571 19,539 19,809 20,256 2,470 5,074 6,279 113.82%
-
NP to SH 19,571 19,539 19,809 20,256 2,470 5,074 6,279 113.82%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost -18,299 6,874 21,845 50,652 96,469 102,739 101,603 -
-
Net Worth 31,573 32,223 32,206 32,993 11,999 12,224 11,799 93.09%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 31,573 32,223 32,206 32,993 11,999 12,224 11,799 93.09%
NOSH 98,666 100,697 100,645 99,980 99,999 101,875 98,333 0.22%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 1,538.60% 73.97% 47.56% 28.57% 2.50% 4.71% 5.82% -
ROE 61.99% 60.64% 61.51% 61.39% 20.58% 41.51% 53.21% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 1.29 26.23 41.39 70.92 98.94 105.83 109.71 -94.87%
EPS 19.84 19.40 19.68 20.26 2.47 4.98 6.39 113.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.32 0.32 0.32 0.33 0.12 0.12 0.12 92.64%
Adjusted Per Share Value based on latest NOSH - 99,980
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 0.27 5.52 8.70 14.81 20.66 22.51 22.53 -94.80%
EPS 4.09 4.08 4.14 4.23 0.52 1.06 1.31 114.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0659 0.0673 0.0673 0.0689 0.0251 0.0255 0.0246 93.23%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.06 0.89 0.80 0.74 0.78 0.94 1.00 -
P/RPS 82.22 3.39 1.93 1.04 0.79 0.89 0.91 1930.20%
P/EPS 5.34 4.59 4.06 3.65 31.58 18.87 15.66 -51.28%
EY 18.71 21.80 24.60 27.38 3.17 5.30 6.39 105.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.31 2.78 2.50 2.24 6.50 7.83 8.33 -46.04%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 22/08/06 25/05/06 21/02/06 28/11/05 17/08/05 24/05/05 21/02/05 -
Price 1.48 0.92 0.86 0.78 0.78 0.78 0.94 -
P/RPS 114.80 3.51 2.08 1.10 0.79 0.74 0.86 2535.45%
P/EPS 7.46 4.74 4.37 3.85 31.58 15.66 14.72 -36.51%
EY 13.40 21.09 22.89 25.97 3.17 6.39 6.79 57.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.63 2.88 2.69 2.36 6.50 6.50 7.83 -29.61%

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