[INNO] QoQ TTM Result on 31-Dec-2002 [#4]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
08-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 49.69%
YoY- 68.07%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 110,217 112,942 103,561 94,670 79,484 63,622 62,334 46.17%
PBT 3,494 5,641 -10,694 -15,019 -29,851 -43,232 -44,588 -
Tax 0 0 0 0 0 0 8,935 -
NP 3,494 5,641 -10,694 -15,019 -29,851 -43,232 -35,653 -
-
NP to SH 3,494 5,641 -10,694 -15,019 -29,851 -43,232 -44,588 -
-
Tax Rate 0.00% 0.00% - - - - - -
Total Cost 106,723 107,301 114,255 109,689 109,335 106,854 97,987 5.85%
-
Net Worth 10,015 11,994 3,004 6,704 29,504 5,999 13,995 -19.97%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 10,015 11,994 3,004 6,704 29,504 5,999 13,995 -19.97%
NOSH 100,157 99,954 100,144 102,666 101,739 99,986 99,968 0.12%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 3.17% 4.99% -10.33% -15.86% -37.56% -67.95% -57.20% -
ROE 34.89% 47.03% -355.95% -224.03% -101.17% -720.63% -318.59% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 110.04 112.99 103.41 92.21 78.13 63.63 62.35 45.99%
EPS 3.49 5.64 -10.68 -14.63 -29.34 -43.24 -44.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.12 0.03 0.0653 0.29 0.06 0.14 -20.07%
Adjusted Per Share Value based on latest NOSH - 102,666
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 23.02 23.59 21.63 19.77 16.60 13.29 13.02 46.16%
EPS 0.73 1.18 -2.23 -3.14 -6.23 -9.03 -9.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0209 0.025 0.0063 0.014 0.0616 0.0125 0.0292 -19.96%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.98 0.71 0.58 0.60 0.66 0.92 1.17 -
P/RPS 0.89 0.63 0.56 0.65 0.84 1.45 1.88 -39.23%
P/EPS 28.09 12.58 -5.43 -4.10 -2.25 -2.13 -2.62 -
EY 3.56 7.95 -18.41 -24.38 -44.46 -47.00 -38.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 9.80 5.92 19.33 9.19 2.28 15.33 8.36 11.16%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 19/11/03 28/08/03 27/05/03 08/04/03 26/11/02 26/08/02 28/05/02 -
Price 1.04 1.07 0.54 0.58 0.63 0.91 1.08 -
P/RPS 0.95 0.95 0.52 0.63 0.81 1.43 1.73 -32.91%
P/EPS 29.81 18.96 -5.06 -3.96 -2.15 -2.10 -2.42 -
EY 3.35 5.27 -19.78 -25.22 -46.57 -47.51 -41.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 10.40 8.92 18.00 8.88 2.17 15.17 7.71 22.06%

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