[INNO] QoQ TTM Result on 30-Sep-2013 [#3]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
21-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 173.86%
YoY- -91.59%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 51,366 41,835 32,541 26,280 23,869 26,405 25,497 59.71%
PBT 14,617 9,083 4,502 1,018 -167 5,307 7,255 59.72%
Tax -3,445 -2,151 -1,407 -484 -556 -1,845 -1,845 51.80%
NP 11,172 6,932 3,095 534 -723 3,462 5,410 62.38%
-
NP to SH 11,172 6,932 3,095 534 -723 3,462 5,410 62.38%
-
Tax Rate 23.57% 23.68% 31.25% 47.54% - 34.77% 25.43% -
Total Cost 40,194 34,903 29,446 25,746 24,592 22,943 20,087 58.99%
-
Net Worth 226,270 222,817 219,007 215,629 214,700 213,938 208,309 5.68%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 226,270 222,817 219,007 215,629 214,700 213,938 208,309 5.68%
NOSH 190,142 190,442 188,800 189,148 190,000 189,325 182,727 2.69%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 21.75% 16.57% 9.51% 2.03% -3.03% 13.11% 21.22% -
ROE 4.94% 3.11% 1.41% 0.25% -0.34% 1.62% 2.60% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 27.01 21.97 17.24 13.89 12.56 13.95 13.95 55.53%
EPS 5.88 3.64 1.64 0.28 -0.38 1.83 2.96 58.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.19 1.17 1.16 1.14 1.13 1.13 1.14 2.91%
Adjusted Per Share Value based on latest NOSH - 189,148
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 10.73 8.74 6.80 5.49 4.98 5.51 5.32 59.83%
EPS 2.33 1.45 0.65 0.11 -0.15 0.72 1.13 62.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4725 0.4653 0.4574 0.4503 0.4484 0.4468 0.435 5.68%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.83 1.84 1.45 1.32 1.41 1.36 1.55 -
P/RPS 6.77 8.38 8.41 9.50 11.22 9.75 11.11 -28.18%
P/EPS 31.15 50.55 88.45 467.56 -370.54 74.37 52.35 -29.32%
EY 3.21 1.98 1.13 0.21 -0.27 1.34 1.91 41.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 1.57 1.25 1.16 1.25 1.20 1.36 8.66%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 26/05/14 27/02/14 21/11/13 22/08/13 23/05/13 28/02/13 -
Price 1.72 1.84 1.70 1.40 1.30 1.50 1.43 -
P/RPS 6.37 8.38 9.86 10.08 10.35 10.76 10.25 -27.23%
P/EPS 29.27 50.55 103.70 495.90 -341.63 82.03 48.30 -28.45%
EY 3.42 1.98 0.96 0.20 -0.29 1.22 2.07 39.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 1.57 1.47 1.23 1.15 1.33 1.25 10.43%

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