[INNO] QoQ TTM Result on 31-Mar-2004 [#1]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
25-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 568.18%
YoY- 134.37%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 107,882 107,197 112,975 105,369 110,488 110,217 112,942 -2.99%
PBT 6,279 2,236 -2,667 3,665 540 3,494 5,641 7.36%
Tax 0 10 10 10 10 0 0 -
NP 6,279 2,246 -2,657 3,675 550 3,494 5,641 7.36%
-
NP to SH 6,279 2,246 -2,657 3,675 550 3,494 5,641 7.36%
-
Tax Rate 0.00% -0.45% - -0.27% -1.85% 0.00% 0.00% -
Total Cost 101,603 104,951 115,632 101,694 109,938 106,723 107,301 -3.55%
-
Net Worth 11,799 11,999 9,014 7,013 5,997 10,015 11,994 -1.08%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 11,799 11,999 9,014 7,013 5,997 10,015 11,994 -1.08%
NOSH 98,333 99,999 100,165 100,192 99,952 100,157 99,954 -1.07%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 5.82% 2.10% -2.35% 3.49% 0.50% 3.17% 4.99% -
ROE 53.21% 18.72% -29.47% 52.40% 9.17% 34.89% 47.03% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 109.71 107.20 112.79 105.17 110.54 110.04 112.99 -1.93%
EPS 6.39 2.25 -2.65 3.67 0.55 3.49 5.64 8.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.12 0.09 0.07 0.06 0.10 0.12 0.00%
Adjusted Per Share Value based on latest NOSH - 100,192
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 22.53 22.39 23.59 22.00 23.07 23.02 23.59 -3.00%
EPS 1.31 0.47 -0.55 0.77 0.11 0.73 1.18 7.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0246 0.0251 0.0188 0.0146 0.0125 0.0209 0.025 -1.06%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.00 0.93 0.96 1.34 1.18 0.98 0.71 -
P/RPS 0.91 0.87 0.85 1.27 1.07 0.89 0.63 27.63%
P/EPS 15.66 41.41 -36.19 36.53 214.44 28.09 12.58 15.64%
EY 6.39 2.42 -2.76 2.74 0.47 3.56 7.95 -13.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 8.33 7.75 10.67 19.14 19.67 9.80 5.92 25.43%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 21/02/05 24/11/04 18/08/04 25/05/04 26/02/04 19/11/03 28/08/03 -
Price 0.94 0.89 0.81 0.93 1.40 1.04 1.07 -
P/RPS 0.86 0.83 0.72 0.88 1.27 0.95 0.95 -6.39%
P/EPS 14.72 39.63 -30.54 25.35 254.42 29.81 18.96 -15.46%
EY 6.79 2.52 -3.27 3.94 0.39 3.35 5.27 18.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.83 7.42 9.00 13.29 23.33 10.40 8.92 -8.28%

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