[INNO] QoQ TTM Result on 31-Dec-2005 [#4]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
21-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -2.21%
YoY- 215.48%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 2,809 1,272 26,413 41,654 70,908 98,939 107,813 -91.19%
PBT -1,330 19,571 19,539 19,809 20,256 2,470 5,074 -
Tax 0 0 0 0 0 0 0 -
NP -1,330 19,571 19,539 19,809 20,256 2,470 5,074 -
-
NP to SH -1,330 19,571 19,539 19,809 20,256 2,470 5,074 -
-
Tax Rate - 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 4,139 -18,299 6,874 21,845 50,652 96,469 102,739 -88.22%
-
Net Worth 30,769 31,573 32,223 32,206 32,993 11,999 12,224 84.93%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 30,769 31,573 32,223 32,206 32,993 11,999 12,224 84.93%
NOSH 96,153 98,666 100,697 100,645 99,980 99,999 101,875 -3.77%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin -47.35% 1,538.60% 73.97% 47.56% 28.57% 2.50% 4.71% -
ROE -4.32% 61.99% 60.64% 61.51% 61.39% 20.58% 41.51% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 2.92 1.29 26.23 41.39 70.92 98.94 105.83 -90.84%
EPS -1.38 19.84 19.40 19.68 20.26 2.47 4.98 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.32 0.32 0.32 0.32 0.33 0.12 0.12 92.18%
Adjusted Per Share Value based on latest NOSH - 100,645
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 0.59 0.27 5.52 8.70 14.81 20.66 22.51 -91.15%
EPS -0.28 4.09 4.08 4.14 4.23 0.52 1.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0643 0.0659 0.0673 0.0673 0.0689 0.0251 0.0255 85.15%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 1.37 1.06 0.89 0.80 0.74 0.78 0.94 -
P/RPS 46.90 82.22 3.39 1.93 1.04 0.79 0.89 1302.19%
P/EPS -99.05 5.34 4.59 4.06 3.65 31.58 18.87 -
EY -1.01 18.71 21.80 24.60 27.38 3.17 5.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.28 3.31 2.78 2.50 2.24 6.50 7.83 -33.12%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 27/11/06 22/08/06 25/05/06 21/02/06 28/11/05 17/08/05 24/05/05 -
Price 1.76 1.48 0.92 0.86 0.78 0.78 0.78 -
P/RPS 60.25 114.80 3.51 2.08 1.10 0.79 0.74 1773.50%
P/EPS -127.24 7.46 4.74 4.37 3.85 31.58 15.66 -
EY -0.79 13.40 21.09 22.89 25.97 3.17 6.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.50 4.63 2.88 2.69 2.36 6.50 6.50 -10.53%

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