[INNO] QoQ TTM Result on 31-Dec-2006 [#4]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
23-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 8.27%
YoY- -106.16%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 10,371 7,260 4,840 3,898 2,809 1,272 26,413 -46.34%
PBT 1,999 515 -685 -1,228 -1,330 19,571 19,539 -78.09%
Tax 8 8 8 8 0 0 0 -
NP 2,007 523 -677 -1,220 -1,330 19,571 19,539 -78.03%
-
NP to SH 2,007 523 -677 -1,220 -1,330 19,571 19,539 -78.03%
-
Tax Rate -0.40% -1.55% - - - 0.00% 0.00% -
Total Cost 8,364 6,737 5,517 5,118 4,139 -18,299 6,874 13.95%
-
Net Worth 32,975 32,060 31,000 31,243 30,769 31,573 32,223 1.54%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 32,975 32,060 31,000 31,243 30,769 31,573 32,223 1.54%
NOSH 99,926 100,190 100,000 100,784 96,153 98,666 100,697 -0.51%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 19.35% 7.20% -13.99% -31.30% -47.35% 1,538.60% 73.97% -
ROE 6.09% 1.63% -2.18% -3.90% -4.32% 61.99% 60.64% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 10.38 7.25 4.84 3.87 2.92 1.29 26.23 -46.06%
EPS 2.01 0.52 -0.68 -1.21 -1.38 19.84 19.40 -77.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.33 0.32 0.31 0.31 0.32 0.32 0.32 2.07%
Adjusted Per Share Value based on latest NOSH - 100,784
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 2.17 1.52 1.01 0.81 0.59 0.27 5.52 -46.30%
EPS 0.42 0.11 -0.14 -0.25 -0.28 4.09 4.08 -78.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0689 0.067 0.0647 0.0652 0.0643 0.0659 0.0673 1.57%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 2.32 2.70 1.92 2.06 1.37 1.06 0.89 -
P/RPS 22.35 37.26 39.67 53.26 46.90 82.22 3.39 251.19%
P/EPS 115.51 517.24 -283.60 -170.18 -99.05 5.34 4.59 757.07%
EY 0.87 0.19 -0.35 -0.59 -1.01 18.71 21.80 -88.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.03 8.44 6.19 6.65 4.28 3.31 2.78 85.50%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 19/11/07 20/08/07 21/05/07 23/02/07 27/11/06 22/08/06 25/05/06 -
Price 2.38 2.16 1.82 2.00 1.76 1.48 0.92 -
P/RPS 22.93 29.81 37.60 51.71 60.25 114.80 3.51 249.06%
P/EPS 118.50 413.79 -268.83 -165.22 -127.24 7.46 4.74 753.31%
EY 0.84 0.24 -0.37 -0.61 -0.79 13.40 21.09 -88.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.21 6.75 5.87 6.45 5.50 4.63 2.88 84.26%

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