[INNO] QoQ TTM Result on 31-Dec-2007 [#4]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
18-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 277.23%
YoY- 720.57%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 53,321 46,136 40,238 37,679 10,371 7,260 4,840 392.95%
PBT 15,474 12,980 11,219 10,533 1,999 515 -685 -
Tax -3,415 -3,415 -2,962 -2,962 8 8 8 -
NP 12,059 9,565 8,257 7,571 2,007 523 -677 -
-
NP to SH 12,059 9,565 8,257 7,571 2,007 523 -677 -
-
Tax Rate 22.07% 26.31% 26.40% 28.12% -0.40% -1.55% - -
Total Cost 41,262 36,571 31,981 30,108 8,364 6,737 5,517 281.04%
-
Net Worth 53,252 42,000 38,804 39,007 32,975 32,060 31,000 43.29%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 53,252 42,000 38,804 39,007 32,975 32,060 31,000 43.29%
NOSH 104,417 100,000 99,499 100,019 99,926 100,190 100,000 2.91%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 22.62% 20.73% 20.52% 20.09% 19.35% 7.20% -13.99% -
ROE 22.64% 22.77% 21.28% 19.41% 6.09% 1.63% -2.18% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 51.07 46.14 40.44 37.67 10.38 7.25 4.84 379.01%
EPS 11.55 9.57 8.30 7.57 2.01 0.52 -0.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.51 0.42 0.39 0.39 0.33 0.32 0.31 39.23%
Adjusted Per Share Value based on latest NOSH - 100,019
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 11.14 9.63 8.40 7.87 2.17 1.52 1.01 393.33%
EPS 2.52 2.00 1.72 1.58 0.42 0.11 -0.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1112 0.0877 0.081 0.0815 0.0689 0.067 0.0647 43.34%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.80 1.82 1.80 2.24 2.32 2.70 1.92 -
P/RPS 3.52 3.94 4.45 5.95 22.35 37.26 39.67 -80.01%
P/EPS 15.59 19.03 21.69 29.59 115.51 517.24 -283.60 -
EY 6.42 5.26 4.61 3.38 0.87 0.19 -0.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.53 4.33 4.62 5.74 7.03 8.44 6.19 -31.16%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 10/11/08 11/08/08 26/05/08 18/02/08 19/11/07 20/08/07 21/05/07 -
Price 1.10 1.96 2.12 2.20 2.38 2.16 1.82 -
P/RPS 2.15 4.25 5.24 5.84 22.93 29.81 37.60 -85.08%
P/EPS 9.52 20.49 25.55 29.06 118.50 413.79 -268.83 -
EY 10.50 4.88 3.91 3.44 0.84 0.24 -0.37 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.16 4.67 5.44 5.64 7.21 6.75 5.87 -48.55%

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